{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["NCCN Ratings","Unique Drugs","SC_Admin_SpecialCases","Notes"],"not_rendered":{"external_links":1,"defined_names":21,"comments":1},"read":"whole","date_system":"1900"}

{"sheet":"NCCN Ratings","index":0,"n_rows":1557,"n_cols":201,"rows_kept":281,"cut":true,"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Cancer type","NCCN Guideline","Guideline edition","Cancer subtype","Indication subset","ID","Regimen","Efficacy","Safety","Quality","Consistency","Affordability","Clinical score (10 max)","Overall (20 max)","Preferred (0=no, 1=yes)","RT? (0=no, 1=yes)","Stem cell transplant  (0=no, 1=yes)","Evidence and consensus category","Line of therapy","First-line? (0-first-line, 1-second/third/fourth/fifth/sixth/subsequent, 2-maintenance)","Regimen type (0=unlimited, 1=time-limited)","Exclude?","Total_chemo_price","Total_treat_price_HM","Total_treat_price_LM","Total_physician_margin_HM","Total_physician_margin_LM","Drug_1","Drug route_1","Drug ROA_1","Drug dose_1","Drug units_1","Drug # of doses_1 (for unlimited regimens, # per year)","Dose with Mass Multiplier_1","ASP price per unit_1","Price per unit_1","Unit_1","Drug Price per year_1","Drug Price_1","Physician margin_1","Drug_2","Drug route_2","Drug ROA_2","Drug dose_2","Drug units_2","Drug # of doses_2 (for unlimited regimens, # per year)","Dose with Mass Multiplier_2","ASP price per unit_2","Price per unit_2","Unit_2","Drug Price per year_2","Drug Price_2","Physician margin_2","Drug_3","Drug route_3","Drug ROA_3","Drug dose_3","Drug units_3","Drug # of doses_3 (for unlimited regimens, # per year)","Dose with Mass Multiplier_3","ASP price per unit_3","Price per unit_3","Unit_3","Drug Price per year_3","Drug Price_3","Physician margin_3","Drug_4","Drug route_4","Drug ROA_4","Drug dose_4","Drug units_4","Drug # of doses_4 (for unlimited regimens, # per year)","Dose with Mass Multiplier_4","ASP price per unit_4","Price per unit_4","Unit_4","Drug Price per year_4","Drug Price_4","Physician margin_4","Drug_5","Drug route_5","Drug ROA_5","Drug dose_5","Drug units_5","Drug # of doses_5 (for unlimited regimens, # per year)","Dose with Mass Multiplier_5","ASP price per unit_5","Price per unit_5","Unit_5","Drug Price per year_5","Drug Price_5","Physician margin_5","Drug_6","Drug route_6","Drug ROA_6","Drug dose_6","Drug units_6","Drug # of doses_6 (for unlimited regimens, # per year)","Dose with Mass Multiplier_6","ASP price per unit_6","Price per unit_6","Unit_6","Drug Price per year_6","Drug Price_6","Physician margin_6","Drug_7","Drug route_7","Drug ROA_7","Drug dose_7","Drug units_7","Drug # of doses_7 (for unlimited regimens, # per year)","Dose with Mass Multiplier_7","ASP price per unit_7","Price per unit_7","Unit_7","Drug Price per year_7","Drug Price_7","Physician margin_7","Drug_8","Drug route_8","Drug ROA_8","Drug dose_8","Drug units_8","Drug # of doses_8 (for unlimited regimens, # per year)","Dose with Mass Multiplier_8","ASP price per unit_8","Price per unit_8","Unit_8","Drug Price per year_8","Drug Price_8","Physician margin_8","Drug_9","Drug route_9","Drug ROA_9","Drug dose_9","Drug units_9","Drug # of doses_9 (for unlimited regimens, # per year)","Dose with Mass Multiplier_9","ASP price per unit_9","Price per unit_9","Unit_9","Drug Price per year_9","Drug Price_9","Physician margin_9","Drug_10","Drug route_10","Drug ROA_10","Drug dose_10","Drug units_10","Drug # of doses_10 (for unlimited regimens, # per year)","Dose with Mass Multiplier_10","ASP price per unit_10","Price per unit_10","Unit_10","Drug Price per year_10","Drug Price_10","Physician margin_10","Drug_11","Drug route_11","Drug ROA_11","Drug dose_11","Drug units_11","Drug # of doses_11 (for unlimited regimens, # per year)","Dose with Mass Multiplier_11","ASP price per unit_11","Price per unit_11","Unit_11","Drug Price per year_11","Drug Price_11","Physician margin_11","Total regimen price","Emetic Risk (0=min, 1=low, 2=inter, 3=high)","# of supportive doses","Growth Factor (0=low, 1=inter, 2=high)","# of GCSF doses","Supportive Care, low margin","Supportive Care, high margin","GF, low margin","GF, high margin","Supportive Care, low margin_adj","Supportive Care, high margin_adj","GF, low margin_adj","GF, high margin_adj","Physician margin supportive Care, low margin_adj","Physician margin supportive Care, high margin_adj","Physician margin GF, low margin_adj","Physician margin GF, high margin_adj","Admin Drug 1","Admin Drug 2","Admin Drug 3","Admin Drug 4","Admin Drug 5","Admin Drug 6","Admin Drug 7","Admin Drug 8","Admin Drug 9","Admin Drug 10","Admin Drug 11","Admin Total","Notes","Citation for dosing"]
["Breast","Breast ",2.2016,"Systemic disease or de novo stage IV",null,14136,"Denosumab",4,4,5,5,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":8},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":18},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":24688.92},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":24688.92},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":24688.92},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1346.291320754717},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1346.291320754717},"Denosumab","SUBQ","Denosumab SUBQ",120,"mg",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":120},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":16.517},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":16.517},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":23784.48},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":23784.48},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":1346.291320754717},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":23784.48},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":904.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":904.44}]
["Breast","Breast ",2.2016,"Systemic disease or de novo stage IV",null,14137,"Zoledronic acid",4,4,5,5,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":8},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":18},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":189.41400000000002},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":189.41400000000002},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":189.41400000000002},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2.8190943396226413},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2.8190943396226413},"Zoledronic Acid","IV","Zoledronic Acid IV",4,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":4},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":12.451},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":12.451},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":49.804},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":49.804},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":2.8190943396226413},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":49.804},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":139.61}]
["Breast","Breast ",2.2016,"Systemic disease or de novo stage IV",null,14138,"Pamidronate",3,4,4,5,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":16},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":198.56600000000003},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":198.56600000000003},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":198.56600000000003},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1.7120377358490566},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1.7120377358490566},"Pamidronate","IV","Pamidronate IV",90,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":90},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.3360666666666667},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.3360666666666667},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":30.246000000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":30.246000000000002},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":1.7120377358490566},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":30.246000000000002},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":168.32000000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":168.32000000000002}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-negative disease","Neoadjuvant",14001,"Dose-dense AC (doxorubicin + cyclophosphamide) followed by paclitaxel every 2 weeks",4,2,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":3946.36},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":23451.832000000002},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":23223.924},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1219.632},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1206.7315471698112},"Doxorubicin","IV","Doxorubicin IV",60,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":98.532},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":98.532},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.577283018867924},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":97.71215094339621},"Paclitaxel","IV","Paclitaxel IV",175,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":297.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":216.57999999999998},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":216.57999999999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":12.259245283018865},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":2041.36},3,4,2,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":788.1200000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1905.0000000000002}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-negative disease","Neoadjuvant",14002,"Dose-dense AC (doxorubicin + cyclophosphamide) followed by weekly paclitaxel",4,2,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":5603.044000000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":25108.516000000003},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":24880.608000000004},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1224.1854339622641},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1211.2849811320755},"Doxorubicin","IV","Doxorubicin IV",60,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":98.532},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":98.532},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.577283018867924},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":97.71215094339621},"Paclitaxel","IV","Paclitaxel IV",80,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":136},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":297.024},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":297.024},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":16.812679245283018},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":2121.804},3,4,2,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":2364.3600000000006},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":3481.2400000000007}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-negative disease","Neoadjuvant",14003,"TC (docetaxel and cyclophosphamide)",4,3,3,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":4147.198},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":21525.778000000002},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":20625.282000000003},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1155.220641509434},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1104.2491698113208},"Docetaxel","IV","Docetaxel IV",75,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1304.07},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":1304.07},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":73.81528301886792},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":97.71215094339621},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":3030.318},2,4,2,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":9.152},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":909.6479999999999},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":9.152},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":909.6479999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.5180377358490564},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":51.489509433962255},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1116.88}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-negative disease","Neoadjuvant",14004,"Dose-dense AC (doxorubicin + cyclophosphamide)",3,3,3,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":2941.66},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":22447.132},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":22219.224000000002},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1207.372754716981},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1194.4723018867924},"Doxorubicin","IV","Doxorubicin IV",60,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":98.532},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":98.532},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.577283018867924},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":97.71215094339621},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":1824.78},3,4,2,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1116.88}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-negative disease","Neoadjuvant",14005,"AC (doxorubicin + cyclophosphamide) every 3 weeks",3,3,4,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2B","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":2941.66},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":22447.132},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":5750.2919999999995},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1207.372754716981},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":262.26860377358486},"Doxorubicin","IV","Doxorubicin IV",60,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":98.532},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":98.532},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.577283018867924},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":97.71215094339621},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":1824.78},3,4,1,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1116.88}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-negative disease","Neoadjuvant",14006,"CMF (cyclophosphamide + methotrexate + fluorouracil)",3,3,3,4,5,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":5309.27616},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":5455.32816},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":5310.11328},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":118.16197132075473},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":109.94226113207549},"Methotrexate","IV","Methotrexate IV",40,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":68},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.0472},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.0472},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":38.5152},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":38.5152},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":2.1801056603773583},"Cyclophosphamide","PO","Cyclophosphamide PO",100,"mg/m2",84,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.13036},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.13036},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1861.5408},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1861.5408},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":105.37023396226415},"Fluorouracil","IV","Fluorouracil IV",600,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":41.420159999999996},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":41.420159999999996},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":2.3445373584905655},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":1941.47616},1,12,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0.8371200000000001},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":146.052},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.8371200000000001},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":146.052},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.04738415094339622},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":8.267094339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":2019.8400000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":1347.96},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":3367.8}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-negative disease","Neoadjuvant",14008,"AC followed by docetaxel  every 3 weeks",4,2,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":5238.860000000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":41213.264},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8047.492},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2237.9968301886793},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":360.6889811320754},"Doxorubicin","IV","Doxorubicin IV",60,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":98.532},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":98.532},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.577283018867924},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":97.71215094339621},"Docetaxel","IV","Docetaxel IV",100,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":1738.76},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":1738.76},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":98.42037735849055},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":3563.54},3,4,1,8,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":32937.864},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":32937.864},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1864.4073962264151},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1675.3200000000002}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-negative disease","Neoadjuvant",14007,"AC followed by weekly paclitaxel",4,2,3,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":5603.044000000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":25108.516000000003},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8411.676},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1224.1854339622641},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":279.0812830188679},"Doxorubicin","IV","Doxorubicin IV",60,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":98.532},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":98.532},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.577283018867924},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":97.71215094339621},"Paclitaxel","IV","Paclitaxel IV",80,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":136},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":297.024},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":297.024},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":16.812679245283018},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":2121.804},3,4,1,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":2364.3600000000006},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":3481.2400000000007}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-negative disease","Neoadjuvant",14009,"EC (epirubicin + cyclophosphamide)",3,3,3,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":7890.9928},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":13964.0728},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":13508.2568},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":663.9799698113206},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":638.1790641509433},"Epirubicin","IV","Epirubicin IV",100,"mg/m2",8,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":881.2800000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":881.2800000000002},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":49.88377358490567},"Cyclophosphamide","IV","Cyclophosphamide IV",830,"mg/m2",8,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1411},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":4775.9528},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":4775.9528},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":270.33695094339623},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":5657.2328},3,8,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":5617.263999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":6073.08},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":5617.263999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":6073.08},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":317.95833962264146},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":343.7592452830188},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1116.88},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":1116.88},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2233.76}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-negative disease","Neoadjuvant",14139,"FEC/CEF followed by T (fluorouracil + epirubicin + cyclophosphamide followed by docetaxel)",4,2,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":4315.564200000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":18944.6682},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":18773.7372},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":982.1427283018867},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":972.4673886792452},"Fluorouracil","IV","Fluorouracil IV",500,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":8.629199999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":8.629199999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0.48844528301886786},"Epirubicin","IV","Epirubicin IV",100,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":330.4800000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":330.4800000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":18.706415094339626},"Cyclophosphamide","IV","Cyclophosphamide IV",500,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":1078.905},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":1078.905},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":61.070094339622635},"Docetaxel","IV","Docetaxel IV",100,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":1304.07},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":1304.07},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":73.81528301886792},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":2722.0842000000002},3,3,2,3,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":12351.699},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":119.23437735849053},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":128.90971698113205},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":699.1527735849056},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":699.1527735849056},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":336.99},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1593.48}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-negative disease","Neoadjuvant",14140,"FEC/CEF followed by T (fluorouracil + epirubicin + cyclophosphamide followed by weekly paclitaxel)",4,2,3,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":5526.59072},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":22905.170720000002},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":22004.674720000003},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1118.6451350943396},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1067.6736633962264},"Fluorouracil","IV","Fluorouracil IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":13.806719999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":13.806719999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0.7815124528301886},"Epirubicin","IV","Epirubicin IV",90,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":153},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":396.5760000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":396.5760000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":22.447698113207547},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":97.71215094339621},"Paclitaxel","IV","Paclitaxel IV",100,"mg/m2",8,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":247.51999999999998},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":247.51999999999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":14.010566037735847},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":2384.15072},2,4,2,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":9.152},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":909.6479999999999},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":9.152},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":909.6479999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.5180377358490564},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":51.489509433962255},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":449.32},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":1576.2400000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":3142.4400000000005}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-negative disease","Neoadjuvant",14141,"FAC followed by T (fluorouracil + doxorubicin + cyclophosphamide followed by weekly paclitaxel)",4,2,3,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":6220.565200000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":23599.145200000003},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":6229.717200000001},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1087.8829358490566},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":104.70776603773585},"Fluorouracil","IV","Fluorouracil IV",500,"mg/m2",8,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":23.0112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":23.0112},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":1.3025207547169808},"Doxorubicin","IV","Doxorubicin IV",50,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":85},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":82.11},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":82.11},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":4.647735849056604},"Cyclophosphamide","IV","Cyclophosphamide IV",500,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":1438.5400000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":1438.5400000000002},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":81.42679245283018},"Paclitaxel","IV","Paclitaxel IV",80,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":136},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":297.024},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":297.024},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":16.812679245283018},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":1840.6852000000003},2,4,1,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":9.152},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":909.6479999999999},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":9.152},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":909.6479999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.5180377358490564},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":51.489509433962255},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":898.64},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":2364.3600000000006},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":4379.880000000001}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-negative disease","Neoadjuvant",14010,"TAC (docetaxel + doxorubicin + cyclophosphamide)",4,1,3,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":6750.06},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":36008.268000000004},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":35666.406},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1895.9596981132074},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1876.6090188679243},"Doxorubicin","IV","Doxorubicin IV",50,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":85},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":123.16499999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":123.16499999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":6.971603773584905},"Cyclophosphamide","IV","Cyclophosphamide IV",500,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":2157.81},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":2157.81},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":122.14018867924527},"Docetaxel","IV","Docetaxel IV",75,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":1956.105},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":1956.105},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":110.72292452830187},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":4237.08},3,6,2,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":238.46875471698107},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":257.8194339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2512.9800000000005}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-negative disease","Adjuvant",14011,"Dose-dense AC (doxorubicin + cyclophosphamide) followed by paclitaxel every 2 weeks",5,2,4,5,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":16},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":3946.36},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":23451.832000000002},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":23223.924},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1219.632},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1206.7315471698112},"Doxorubicin","IV","Doxorubicin IV",60,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":98.532},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":98.532},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.577283018867924},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":97.71215094339621},"Paclitaxel","IV","Paclitaxel IV",175,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":297.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":216.57999999999998},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":216.57999999999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":12.259245283018865},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":2041.36},3,4,2,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":788.1200000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1905.0000000000002}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-negative disease","Adjuvant",14012,"Dose-dense AC (doxorubicin + cyclophosphamide) followed by weekly paclitaxel",5,2,4,5,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":16},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":5603.044000000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":25108.516000000003},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":24880.608000000004},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1224.1854339622641},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1211.2849811320755},"Doxorubicin","IV","Doxorubicin IV",60,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":98.532},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":98.532},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.577283018867924},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":97.71215094339621},"Paclitaxel","IV","Paclitaxel IV",80,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":136},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":297.024},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":297.024},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":16.812679245283018},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":2121.804},3,4,2,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":2364.3600000000006},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":3481.2400000000007}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-negative disease","Adjuvant",14013,"TC (docetaxel and cyclophosphamide)",4,3,4,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":4147.198},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":21525.778000000002},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":20625.282000000003},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1155.220641509434},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1104.2491698113208},"Docetaxel","IV","Docetaxel IV",75,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1304.07},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":1304.07},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":73.81528301886792},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":97.71215094339621},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":3030.318},2,4,2,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":9.152},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":909.6479999999999},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":9.152},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":909.6479999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.5180377358490564},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":51.489509433962255},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1116.88}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-negative disease","Adjuvant",14015,"Dose-dense AC (doxorubicin + cyclophosphamide)",3,3,3,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":2941.66},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":22447.132},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":22219.224000000002},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1207.372754716981},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1194.4723018867924},"Doxorubicin","IV","Doxorubicin IV",60,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":98.532},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":98.532},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.577283018867924},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":97.71215094339621},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":1824.78},3,4,2,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1116.88}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-negative disease","Adjuvant",14016,"AC (doxorubicin + cyclophosphamide) every 3 weeks",3,3,4,5,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,"2B","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":2941.66},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":22447.132},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":5750.2919999999995},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1207.372754716981},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":262.26860377358486},"Doxorubicin","IV","Doxorubicin IV",60,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":98.532},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":98.532},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.577283018867924},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":97.71215094339621},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":1824.78},3,4,1,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1116.88}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-negative disease","Adjuvant",14017,"CMF (cyclophosphamide + methotrexate + fluorouracil)",3,3,4,4,5,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":5309.27616},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":5455.32816},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":5310.11328},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":118.16197132075473},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":109.94226113207549},"Methotrexate","IV","Methotrexate IV",40,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":68},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.0472},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.0472},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":38.5152},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":38.5152},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":2.1801056603773583},"Cyclophosphamide","PO","Cyclophosphamide PO",100,"mg/m2",84,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.13036},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.13036},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1861.5408},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1861.5408},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":105.37023396226415},"Fluorouracil","IV","Fluorouracil IV",600,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":41.420159999999996},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":41.420159999999996},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":2.3445373584905655},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":1941.47616},1,12,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0.8371200000000001},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":146.052},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.8371200000000001},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":146.052},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.04738415094339622},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":8.267094339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":2019.8400000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":1347.96},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":3367.8}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-negative disease","Adjuvant",14019,"AC followed by docetaxel  every 3 weeks",4,2,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":5238.860000000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":41213.264},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8047.492},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2237.9968301886793},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":360.6889811320754},"Doxorubicin","IV","Doxorubicin IV",60,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":98.532},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":98.532},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.577283018867924},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":97.71215094339621},"Docetaxel","IV","Docetaxel IV",100,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":1738.76},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":1738.76},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":98.42037735849055},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":3563.54},3,4,1,8,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":32937.864},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":32937.864},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1864.4073962264151},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1675.3200000000002}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-negative disease","Adjuvant",14018,"AC followed by weekly paclitaxel",4,2,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":5603.044000000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":25108.516000000003},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8411.676},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1224.1854339622641},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":279.0812830188679},"Doxorubicin","IV","Doxorubicin IV",60,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":98.532},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":98.532},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.577283018867924},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":97.71215094339621},"Paclitaxel","IV","Paclitaxel IV",80,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":136},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":297.024},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":297.024},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":16.812679245283018},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":2121.804},3,4,1,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":2364.3600000000006},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":3481.2400000000007}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-negative disease","Adjuvant",14020,"EC (epirubicin + cyclophosphamide)",3,3,3,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":7890.9928},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":13964.0728},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":13508.2568},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":663.9799698113206},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":638.1790641509433},"Epirubicin","IV","Epirubicin IV",100,"mg/m2",8,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":881.2800000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":881.2800000000002},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":49.88377358490567},"Cyclophosphamide","IV","Cyclophosphamide IV",830,"mg/m2",8,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1411},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":4775.9528},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":4775.9528},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":270.33695094339623},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":5657.2328},3,8,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":5617.263999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":6073.08},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":5617.263999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":6073.08},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":317.95833962264146},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":343.7592452830188},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1116.88},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":1116.88},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2233.76}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-negative disease","Adjuvant",14142,"FEC/CEF followed by T (fluorouracil + epirubicin + cyclophosphamide followed by docetaxel)",4,2,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":4315.564200000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":18944.6682},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":18773.7372},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":982.1427283018867},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":972.4673886792452},"Fluorouracil","IV","Fluorouracil IV",500,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":8.629199999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":8.629199999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0.48844528301886786},"Epirubicin","IV","Epirubicin IV",100,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":330.4800000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":330.4800000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":18.706415094339626},"Cyclophosphamide","IV","Cyclophosphamide IV",500,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":1078.905},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":1078.905},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":61.070094339622635},"Docetaxel","IV","Docetaxel IV",100,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":1304.07},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":1304.07},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":73.81528301886792},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":2722.0842000000002},3,3,2,3,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":12351.699},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":119.23437735849053},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":128.90971698113205},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":699.1527735849056},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":699.1527735849056},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":336.99},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1593.48}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-negative disease","Adjuvant",14143,"FEC/CEF followed by T (fluorouracil + epirubicin + cyclophosphamide followed by weekly paclitaxel)",4,2,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":5526.59072},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":22905.170720000002},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":22004.674720000003},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1118.6451350943396},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1067.6736633962264},"Fluorouracil","IV","Fluorouracil IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":13.806719999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":13.806719999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0.7815124528301886},"Epirubicin","IV","Epirubicin IV",90,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":153},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":396.5760000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":396.5760000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":22.447698113207547},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":97.71215094339621},"Paclitaxel","IV","Paclitaxel IV",100,"mg/m2",8,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":247.51999999999998},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":247.51999999999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":14.010566037735847},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":2384.15072},2,4,2,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":9.152},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":909.6479999999999},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":9.152},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":909.6479999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.5180377358490564},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":51.489509433962255},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":449.32},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":1576.2400000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":3142.4400000000005}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-negative disease","Adjuvant",14144,"FAC followed by T (fluorouracil + doxorubicin + cyclophosphamide followed by weekly paclitaxel)",4,2,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":6220.565200000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":23599.145200000003},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":6229.717200000001},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1087.8829358490566},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":104.70776603773585},"Fluourouracil ","IV","Fluorouracil IV",500,"mg/m2",8,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":23.0112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":23.0112},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":1.3025207547169808},"Doxorubicin","IV","Doxorubicin IV",50,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":85},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":82.11},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":82.11},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":4.647735849056604},"Cyclophosphamide","IV","Cyclophosphamide IV",500,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":1438.5400000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":1438.5400000000002},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":81.42679245283018},"Paclitaxel","IV","Paclitaxel IV",80,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":136},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":297.024},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":297.024},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":16.812679245283018},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":1840.6852000000003},2,4,1,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":9.152},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":909.6479999999999},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":9.152},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":909.6479999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.5180377358490564},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":51.489509433962255},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":898.64},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":2364.3600000000006},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":4379.880000000001}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-negative disease","Adjuvant",14021,"TAC (docetaxel + doxorubicin + cyclophosphamide)",4,1,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":6750.06},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":36008.268000000004},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":35666.406},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1895.9596981132074},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1876.6090188679243},"Doxorubicin","IV","Doxorubicin IV",50,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":85},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":123.16499999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":123.16499999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":6.971603773584905},"Cyclophosphamide","IV","Cyclophosphamide IV",500,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":2157.81},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":2157.81},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":122.14018867924527},"Docetaxel","IV","Docetaxel IV",75,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":1956.105},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":1956.105},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":110.72292452830187},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":4237.08},3,6,2,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":238.46875471698107},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":257.8194339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2512.9800000000005}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-positive disease","Neoadjuvant",14022,"AC followed by T + trastuzumab (doxorubicin + cyclophosphamide followed by paclitaxel + trastuzumab)",4,3,3,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":83001.79800000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":102507.27},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":85810.43000000001},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":5194.319433962264},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":4249.215283018868},"Doxorubicin","IV","Doxorubicin IV",60,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":98.532},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":98.532},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.577283018867924},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":97.71215094339621},"Paclitaxel","IV","Paclitaxel IV",80,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":136},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":297.024},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":297.024},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":16.812679245283018},"Trastuzumab","IV","Trastuzumab IV",4,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":280},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":2646.756},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":2646.756},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":149.81637735849054},"Trastuzumab","IV","Trastuzumab IV",2,"mg/kg",51,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":140},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":67492.278},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":67492.278},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":3820.3176226415094},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":72260.838},3,4,1,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":2364.3600000000006},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":7120.110000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":10740.960000000001}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-positive disease","Neoadjuvant",14023,"Dose-dense AC followed by T + trastuzumab (doxorubicin + cyclophosphamide followed by paclitaxel + trastuzumab)",4,3,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":81345.114},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":100850.586},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":100622.678},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":5189.7660000000005},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":5176.865547169811},"Doxorubicin","IV","Doxorubicin IV",60,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":98.532},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":98.532},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.577283018867924},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":97.71215094339621},"Paclitaxel","IV","Paclitaxel IV",175,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":297.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":216.57999999999998},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":216.57999999999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":12.259245283018865},"Trastuzumab","IV","Trastuzumab IV",4,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":280},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":2646.756},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":2646.756},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":149.81637735849054},"Trastuzumab","IV","Trastuzumab IV",2,"mg/kg",51,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":140},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":67492.278},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":67492.278},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":3820.3176226415094},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":72180.394},3,4,2,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":788.1200000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":7120.110000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":9164.720000000001}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-positive disease","Neoadjuvant",14024,"AC followed by T + trastuzumab + pertuzumab (doxorubicin + cyclophosphamide followed by paclitaxel + trastuzumab + pertuzumab, various schedules)",5,3,3,3,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":8},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":164513.26122},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":184018.73322},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":167321.89322},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":9945.20437471698},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":9000.100223773583},"Doxorubicin","IV","Doxorubicin IV",60,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":98.532},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":98.532},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.577283018867924},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":97.71215094339621},"Paclitaxel","IV","Paclitaxel IV",80,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":136},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":297.024},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":297.024},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":16.812679245283018},"Trastuzumab","IV","Trastuzumab IV",8,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":560},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":5293.512},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":5293.512},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":299.6327547169811},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",16.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":64832.288219999995},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":64832.288219999995},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":3669.7521633962256},"Pertuzumab","IV","Pertuzumab IV",840,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":840},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":9159.36},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":9159.36},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":518.4543396226416},"Pertuzumab","IV","Pertuzumab IV",420,"mg",16.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":74786.17439999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":74786.17439999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":4233.179683018867},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":156193.13861999998},3,4,1,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":2364.3600000000006},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":2279.8313},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":2279.8313},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":8320.122599999999}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-positive disease","Neoadjuvant",14026,"TCH (docetaxel + carboplatin + trastuzumab)",4,3,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":78105.66898},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":107363.87698},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":107022.01498},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":5750.592208301887},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":5731.241529056604},"Docetaxel","IV","Docetaxel IV",75,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1956.105},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":1956.105},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":110.72292452830187},"Carboplatin","IV","Carboplatin IV",6,"AUC",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":6},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"AUC"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":253.68246000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":253.68246000000002},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":14.359384528301888},"Trastuzumab","IV","Trastuzumab IV",4,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":280},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":2646.756},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":2646.756},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":149.81637735849054},"Trastuzumab","IV","Trastuzumab IV",2,"mg/kg",17,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":140},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":22497.426},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":22497.426},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":1273.4392075471696},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",11.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":44981.618220000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":44981.618220000004},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":2546.129333207547},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":72335.58768},3,6,2,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":238.46875471698107},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":257.8194339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":2373.3700000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":1581.7813},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":5770.081300000002}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-positive disease","Neoadjuvant",14027,"TCH (docetaxel + carboplatin + trastuzumab) + pertuzumab",5,2,3,3,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":168710.77745999998},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":197968.98545999997},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":197627.12346},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":10826.473893962264},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":10807.123214716981},"Docetaxel","IV","Docetaxel IV",75,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1956.105},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":1956.105},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":110.72292452830187},"Carboplatin","IV","Carboplatin IV",6,"AUC",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":6},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"AUC"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":253.68246000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":253.68246000000002},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":14.359384528301888},"Trastuzumab","IV","Trastuzumab IV",8,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":560},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":5293.512},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":5293.512},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":299.6327547169811},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",17,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":67492.278},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":67492.278},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":3820.3176226415094},"Pertuzumab","IV","Pertuzumab IV",840,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":840},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":9159.36},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":9159.36},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":518.4543396226416},"Pertuzumab","IV","Pertuzumab IV",420,"mg",17,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":77854.56},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":77854.56},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":4406.861886792452},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":162009.49745999998},3,6,2,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":238.46875471698107},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":257.8194339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":2373.3700000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":2373.3700000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":6701.280000000001}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-positive disease","Neoadjuvant",14029,"AC followed by docetaxel + trastuzumab",4,2,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":78900.98152000002},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":114875.38552000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":81709.61352000001},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":6207.381748301887},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":4330.0738992452825},"Doxorubicin","IV","Doxorubicin IV",60,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":98.532},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":98.532},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.577283018867924},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":97.71215094339621},"Docetaxel","IV","Docetaxel IV",100,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":1738.76},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":1738.76},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":98.42037735849055},"Trastuzumab","IV","Trastuzumab IV",4,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":280},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":2646.756},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":2646.756},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":149.81637735849054},"Trastuzumab","IV","Trastuzumab IV",2,"mg/kg",11,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":140},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":14557.158},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":14557.158},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":823.990075471698},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",13.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":52921.88622000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":52921.88622000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":2995.5784652830193},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":73689.34022000001},3,4,1,8,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":32937.864},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":32937.864},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1864.4073962264151},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":1535.71},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":1861.0013000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":5211.6413}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-positive disease","Neoadjuvant",14030,"AC followed by docetaxel + trastuzumab + pertuzumab",4,2,3,3,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":170064.53},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":206038.934},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":172873.162},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":11283.263433962264},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":9405.95558490566},"Doxorubicin","IV","Doxorubicin IV",60,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":98.532},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":98.532},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.577283018867924},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":97.71215094339621},"Docetaxel","IV","Docetaxel IV",100,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":1738.76},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":1738.76},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":98.42037735849055},"Trastuzumab","IV","Trastuzumab IV",8,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":560},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":5293.512},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":5293.512},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":299.6327547169811},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",17,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":67492.278},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":67492.278},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":3820.3176226415094},"Pertuzumab","IV","Pertuzumab IV",840,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":840},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":9159.36},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":9159.36},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":518.4543396226416},"Pertuzumab","IV","Pertuzumab IV",420,"mg",17,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":77854.56},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":77854.56},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":4406.861886792452},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":163363.25},3,4,1,8,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":32937.864},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":32937.864},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1864.4073962264151},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":2373.3700000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":2373.3700000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":6701.280000000001}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-positive disease","Neoadjuvant",14028,"Docetaxel + cyclophosphamide + trastuzumab",4,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":78367.75952},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":95746.33952000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":78376.91152000001},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":5124.6055596226415},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":4141.43038981132},"Docetaxel","IV","Docetaxel IV",75,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1304.07},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":1304.07},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":73.81528301886792},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":97.71215094339621},"Trastuzumab","IV","Trastuzumab IV",4,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":280},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":2646.756},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":2646.756},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":149.81637735849054},"Trastuzumab","IV","Trastuzumab IV",2,"mg/kg",17,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":140},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":22497.426},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":22497.426},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":1273.4392075471696},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",11.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":44981.618220000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":44981.618220000004},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":2546.129333207547},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":73156.11822},2,4,1,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":9.152},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":909.6479999999999},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":9.152},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":909.6479999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.5180377358490564},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":51.489509433962255},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":2373.3700000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":1581.7813},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":5211.641300000001}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-positive disease","Neoadjuvant",14145,"FEC followed by docetaxel + trastuzumab + pertuzumab",4,2,3,3,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":107817.35122},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":122446.45521999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":109923.82522},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":6656.370221886791},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":5947.542108679244},"Fluorouracil","IV","Fluorouracil IV",500,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":8.629199999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":8.629199999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0.48844528301886786},"Epirubicin","IV","Epirubicin IV",100,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":330.4800000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":330.4800000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":18.706415094339626},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":1294.6860000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":1294.6860000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":73.28411320754716},"Pertuzumab","IV","Pertuzumab IV",840,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":840},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":9159.36},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":9159.36},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":518.4543396226416},"Pertuzumab","IV","Pertuzumab IV",420,"mg",2,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":9159.36},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":9159.36},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":518.4543396226416},"Trastuzumab","IV","Trastuzumab IV",8,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":560},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":5293.512},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":5293.512},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":299.6327547169811},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",19.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":76742.69021999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":76742.69021999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":4343.925861509432},"Docetaxel","IV","Docetaxel IV",75,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":978.0525},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":978.0525},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":55.36146226415094},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":102966.76991999999},3,3,1,3,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":12351.699},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":119.23437735849053},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":128.90971698113205},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":699.1527735849056},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":336.99},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":279.22},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":2698.6613},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":4850.5813}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-positive disease","Neoadjuvant",14146,"FEC followed by paclitaxel + trastuzumab + pertuzumab",4,2,3,3,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":108416.50671999998},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":123045.61071999997},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":110522.98071999999},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":6613.618269056603},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":5904.790155849056},"Fluorouracil","IV","Fluorouracil IV",500,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":8.629199999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":8.629199999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0.48844528301886786},"Epirubicin","IV","Epirubicin IV",100,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":330.4800000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":330.4800000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":18.706415094339626},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":1294.6860000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":1294.6860000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":73.28411320754716},"Pertuzumab","IV","Pertuzumab IV",840,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":840},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":9159.36},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":9159.36},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":518.4543396226416},"Pertuzumab","IV","Pertuzumab IV",420,"mg",2,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":9159.36},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":9159.36},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":518.4543396226416},"Trastuzumab","IV","Trastuzumab IV",8,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":560},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":5293.512},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":5293.512},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":299.6327547169811},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",19.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":76742.69021999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":76742.69021999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":4343.925861509432},"Paclitaxel","IV","Paclitaxel IV",80,"mg/m2",9,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":136},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":222.768},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":222.768},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":12.609509433962263},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":102211.48541999998},3,3,1,3,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":12351.699},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":119.23437735849053},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":128.90971698113205},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":699.1527735849056},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":336.99},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":279.22},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":2698.6613},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":1773.2700000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":6205.0213}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-positive disease","Neoadjuvant",14025,"Paclitaxel + trastuzumab",4,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":78736.76000000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":78882.812},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":78737.59712},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":3920.30558490566},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":3912.085874716981},"Paclitaxel","IV","Paclitaxel IV",80,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":136},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":297.024},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":297.024},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":16.812679245283018},"Trastuzumab","IV","Trastuzumab IV",2,"mg/kg",52,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":140},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":68815.656},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":68815.656},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":3895.2258113207545},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":69112.68000000001},1,12,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0.8371200000000001},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":146.052},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.8371200000000001},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":146.052},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.04738415094339622},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":8.267094339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":2364.3600000000006},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":7259.720000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":9624.080000000002}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-positive disease","Neoadjuvant",14147,"Pertuzumab + trastuzumab + docetaxel followed by FEC",4,2,3,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":129409.92255999998},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":144039.02655999997},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":131516.39656},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":7831.176524150943},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":7122.348410943396},"Pertuzumab","IV","Pertuzumab IV",840,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":840},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":9159.36},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":9159.36},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":518.4543396226416},"Pertuzumab","IV","Pertuzumab IV",420,"mg",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":13739.039999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":13739.039999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":777.6815094339621},"Trastuzumab","IV","Trastuzumab IV",8,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":560},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":5293.512},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":5293.512},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":299.6327547169811},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":11910.402},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":11910.402},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":674.1736981132075},"Docetaxel","IV","Docetaxel IV",75,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":1304.07},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":1304.07},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":73.81528301886792},"Fluorouracil","IV","Fluorouracil IV",600,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":10.355039999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":10.355039999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0.5861343396226414},"Epirubicin","IV","Epirubicin IV",90,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":153},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":297.4320000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":297.4320000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":16.835773584905663},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":1294.6860000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":1294.6860000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":73.28411320754716},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",20.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":80712.82421999998},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":80712.82421999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":4568.650427547169},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":123721.68125999998},3,3,1,3,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":12351.699},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":119.23437735849053},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":128.90971698113205},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":699.1527735849056},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":336.99},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":2838.2713},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":5688.2413}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-positive disease","Neoadjuvant",14148,"Pertuzumab + trastuzumab + paclitaxel followed by FEC",4,2,3,3,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":130208.79655999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":144837.90055999998},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":132315.27055999998},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":7774.173920377358},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":7065.3458071698105},"Pertuzumab","IV","Pertuzumab IV",840,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":840},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":9159.36},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":9159.36},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":518.4543396226416},"Pertuzumab","IV","Pertuzumab IV",420,"mg",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":13739.039999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":13739.039999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":777.6815094339621},"Trastuzumab","IV","Trastuzumab IV",8,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":560},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":5293.512},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":5293.512},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":299.6327547169811},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":11910.402},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":11910.402},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":674.1736981132075},"Paclitaxel","IV","Paclitaxel IV",80,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":136},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":297.024},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":297.024},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":16.812679245283018},"Fluorouracil","IV","Fluorouracil IV",600,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":10.355039999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":10.355039999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0.5861343396226414},"Epirubicin","IV","Epirubicin IV",90,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":153},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":297.4320000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":297.4320000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":16.835773584905663},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":1294.6860000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":1294.6860000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":73.28411320754716},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",20.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":80712.82421999998},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":80712.82421999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":4568.650427547169},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":122714.63525999998},3,3,1,3,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":12351.699},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":119.23437735849053},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":128.90971698113205},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":699.1527735849056},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":2364.3600000000006},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":336.99},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":2838.2713},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":7494.1613}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-positive disease","Adjuvant",14031,"AC followed by T + trastuzumab (doxorubicin + cyclophosphamide followed by paclitaxel + trastuzumab)",5,3,5,5,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":8},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":18},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":83001.79800000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":102507.27},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":85810.43000000001},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":5194.319433962264},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":4249.215283018868},"Doxorubicin","IV","Doxorubicin IV",60,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":98.532},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":98.532},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.577283018867924},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":97.71215094339621},"Paclitaxel","IV","Paclitaxel IV",80,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":136},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":297.024},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":297.024},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":16.812679245283018},"Trastuzumab","IV","Trastuzumab IV",4,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":280},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":2646.756},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":2646.756},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":149.81637735849054},"Trastuzumab","IV","Trastuzumab IV",2,"mg/kg",51,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":140},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":67492.278},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":67492.278},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":3820.3176226415094},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":72260.838},3,4,1,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":2364.3600000000006},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":7120.110000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":10740.960000000001}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-positive disease","Adjuvant",14032,"Dose-dense AC followed by T + trastuzumab (doxorubicin + cyclophosphamide followed by paclitaxel + trastuzumab)",5,3,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":8},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":16},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":81345.114},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":100850.586},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":100622.678},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":5189.7660000000005},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":5176.865547169811},"Doxorubicin","IV","Doxorubicin IV",60,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":98.532},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":98.532},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.577283018867924},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":97.71215094339621},"Paclitaxel","IV","Paclitaxel IV",175,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":297.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":216.57999999999998},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":216.57999999999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":12.259245283018865},"Trastuzumab","IV","Trastuzumab IV",4,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":280},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":2646.756},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":2646.756},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":149.81637735849054},"Trastuzumab","IV","Trastuzumab IV",2,"mg/kg",51,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":140},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":67492.278},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":67492.278},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":3820.3176226415094},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":72180.394},3,4,2,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":788.1200000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":7120.110000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":9164.720000000001}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-positive disease","Adjuvant",14033,"AC followed by T + trastuzumab + pertuzumab (doxorubicin + cyclophosphamide followed by paclitaxel + trastuzumab + pertuzumab, various schedules)",4,2,2,2,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":10},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":164513.26122},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":184018.73322},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":167321.89322},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":9945.20437471698},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":9000.100223773583},"Doxorubicin","IV","Doxorubicin IV",60,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":98.532},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":98.532},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.577283018867924},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":97.71215094339621},"Paclitaxel","IV","Paclitaxel IV",80,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":136},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":297.024},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":297.024},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":16.812679245283018},"Trastuzumab","IV","Trastuzumab IV",8,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":560},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":5293.512},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":5293.512},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":299.6327547169811},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",16.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":64832.288219999995},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":64832.288219999995},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":3669.7521633962256},"Pertuzumab","IV","Pertuzumab IV",840,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":840},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":9159.36},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":9159.36},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":518.4543396226416},"Pertuzumab","IV","Pertuzumab IV",420,"mg",16.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":74786.17439999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":74786.17439999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":4233.179683018867},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":156193.13861999998},3,4,1,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":2364.3600000000006},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":2279.8313},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":2279.8313},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":8320.122599999999}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-positive disease","Adjuvant",14035,"TCH (docetaxel + carboplatin + trastuzumab)",4,3,5,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":78105.66898},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":107363.87698},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":107022.01498},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":5750.592208301887},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":5731.241529056604},"Docetaxel","IV","Docetaxel IV",75,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1956.105},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":1956.105},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":110.72292452830187},"Carboplatin","IV","Carboplatin IV",6,"AUC",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":6},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"AUC"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":253.68246000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":253.68246000000002},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":14.359384528301888},"Trastuzumab","IV","Trastuzumab IV",4,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":280},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":2646.756},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":2646.756},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":149.81637735849054},"Trastuzumab","IV","Trastuzumab IV",2,"mg/kg",17,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":140},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":22497.426},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":22497.426},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":1273.4392075471696},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",11.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":44981.618220000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":44981.618220000004},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":2546.129333207547},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":72335.58768},3,6,2,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":238.46875471698107},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":257.8194339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":2373.3700000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":1581.7813},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":5770.081300000002}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-positive disease","Adjuvant",14036,"TCH (docetaxel + carboplatin + trastuzumab) + pertuzumab",4,2,2,2,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":10},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":168710.77745999998},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":197968.98545999997},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":197627.12346},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":10826.473893962264},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":10807.123214716981},"Docetaxel","IV","Docetaxel IV",75,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1956.105},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":1956.105},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":110.72292452830187},"Carboplatin","IV","Carboplatin IV",6,"AUC",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":6},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"AUC"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":253.68246000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":253.68246000000002},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":14.359384528301888},"Trastuzumab","IV","Trastuzumab IV",8,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":560},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":5293.512},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":5293.512},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":299.6327547169811},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",17,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":67492.278},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":67492.278},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":3820.3176226415094},"Pertuzumab","IV","Pertuzumab IV",840,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":840},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":9159.36},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":9159.36},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":518.4543396226416},"Pertuzumab","IV","Pertuzumab IV",420,"mg",17,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":77854.56},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":77854.56},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":4406.861886792452},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":162009.49745999998},3,6,2,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":238.46875471698107},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":257.8194339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":2373.3700000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":2373.3700000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":6701.280000000001}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-positive disease","Adjuvant",14041,"AC followed by docetaxel + trastuzumab",4,2,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":78900.98152000002},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":114875.38552000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":81709.61352000001},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":6207.381748301887},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":4330.0738992452825},"Doxorubicin","IV","Doxorubicin IV",60,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":98.532},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":98.532},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.577283018867924},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":97.71215094339621},"Docetaxel","IV","Docetaxel IV",100,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":1738.76},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":1738.76},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":98.42037735849055},"Trastuzumab","IV","Trastuzumab IV",4,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":280},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":2646.756},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":2646.756},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":149.81637735849054},"Trastuzumab","IV","Trastuzumab IV",2,"mg/kg",11,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":140},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":14557.158},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":14557.158},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":823.990075471698},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",13.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":52921.88622000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":52921.88622000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":2995.5784652830193},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":73689.34022000001},3,4,1,8,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":32937.864},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":32937.864},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1864.4073962264151},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":1535.71},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":1861.0013000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":5211.6413}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-positive disease","Adjuvant",14042,"AC followed by docetaxel + trastuzumab + pertuzumab",4,2,2,2,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":10},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":170064.53},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":206038.934},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":172873.162},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":11283.263433962264},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":9405.95558490566},"Doxorubicin","IV","Doxorubicin IV",60,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":98.532},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":98.532},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.577283018867924},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":97.71215094339621},"Docetaxel","IV","Docetaxel IV",100,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":1738.76},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":1738.76},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":98.42037735849055},"Trastuzumab","IV","Trastuzumab IV",8,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":560},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":5293.512},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":5293.512},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":299.6327547169811},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",17,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":67492.278},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":67492.278},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":3820.3176226415094},"Pertuzumab","IV","Pertuzumab IV",840,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":840},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":9159.36},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":9159.36},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":518.4543396226416},"Pertuzumab","IV","Pertuzumab IV",420,"mg",17,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":77854.56},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":77854.56},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":4406.861886792452},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":163363.25},3,4,1,8,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":32937.864},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":32937.864},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1864.4073962264151},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":2373.3700000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":2373.3700000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":6701.280000000001}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-positive disease","Adjuvant",14040,"Docetaxel + cyclophosphamide + trastuzumab",4,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":78367.75952},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":95746.33952000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":78376.91152000001},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":5124.6055596226415},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":4141.43038981132},"Docetaxel","IV","Docetaxel IV",75,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1304.07},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":1304.07},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":73.81528301886792},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":97.71215094339621},"Trastuzumab","IV","Trastuzumab IV",4,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":280},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":2646.756},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":2646.756},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":149.81637735849054},"Trastuzumab","IV","Trastuzumab IV",2,"mg/kg",17,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":140},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":22497.426},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":22497.426},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":1273.4392075471696},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",11.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":44981.618220000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":44981.618220000004},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":2546.129333207547},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":73156.11822},2,4,1,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":9.152},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":909.6479999999999},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":9.152},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":909.6479999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.5180377358490564},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":51.489509433962255},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":2373.3700000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":1581.7813},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":5211.641300000001}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-positive disease","Adjuvant",14149,"FEC followed by docetaxel + trastuzumab + pertuzumab",4,2,2,2,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":10},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":107817.35122},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":122446.45521999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":109923.82522},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":6656.370221886791},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":5947.542108679244},"Fluorouracil","IV","Fluorouracil IV",500,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":8.629199999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":8.629199999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0.48844528301886786},"Epirubicin","IV","Epirubicin IV",100,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":330.4800000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":330.4800000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":18.706415094339626},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":1294.6860000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":1294.6860000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":73.28411320754716},"Pertuzumab","IV","Pertuzumab IV",840,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":840},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":9159.36},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":9159.36},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":518.4543396226416},"Pertuzumab","IV","Pertuzumab IV",420,"mg",2,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":9159.36},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":9159.36},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":518.4543396226416},"Trastuzumab","IV","Trastuzumab IV",8,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":560},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":5293.512},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":5293.512},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":299.6327547169811},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",19.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":76742.69021999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":76742.69021999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":4343.925861509432},"Docetaxel","IV","Docetaxel IV",75,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":978.0525},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":978.0525},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":55.36146226415094},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":102966.76991999999},3,3,1,3,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":12351.699},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":119.23437735849053},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":128.90971698113205},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":699.1527735849056},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":336.99},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":279.22},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":2698.6613},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":4850.5813}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-positive disease","Adjuvant",14150,"FEC followed by paclitaxel + trastuzumab + pertuzumab",4,2,2,2,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":10},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":108416.50671999998},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":123045.61071999997},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":110522.98071999999},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":6613.618269056603},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":5904.790155849056},"Fluorouracil","IV","Fluorouracil IV",500,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":8.629199999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":8.629199999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0.48844528301886786},"Epirubicin","IV","Epirubicin IV",100,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":330.4800000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":330.4800000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":18.706415094339626},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":1294.6860000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":1294.6860000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":73.28411320754716},"Pertuzumab","IV","Pertuzumab IV",840,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":840},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":9159.36},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":9159.36},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":518.4543396226416},"Pertuzumab","IV","Pertuzumab IV",420,"mg",2,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":9159.36},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":9159.36},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":518.4543396226416},"Trastuzumab","IV","Trastuzumab IV",8,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":560},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":5293.512},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":5293.512},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":299.6327547169811},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",19.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":76742.69021999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":76742.69021999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":4343.925861509432},"Paclitaxel","IV","Paclitaxel IV",80,"mg/m2",9,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":136},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":222.768},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":222.768},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":12.609509433962263},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":102211.48541999998},3,3,1,3,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":12351.699},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":119.23437735849053},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":128.90971698113205},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":699.1527735849056},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":336.99},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":279.22},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":2698.6613},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":1773.2700000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":6205.0213}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-positive disease","Adjuvant",14034,"Paclitaxel + trastuzumab",4,4,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":8},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":16},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":78736.76000000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":78882.812},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":78737.59712},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":3920.30558490566},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":3912.085874716981},"Paclitaxel","IV","Paclitaxel IV",80,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":136},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":297.024},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":297.024},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":16.812679245283018},"Trastuzumab","IV","Trastuzumab IV",2,"mg/kg",52,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":140},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":68815.656},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":68815.656},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":3895.2258113207545},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":69112.68000000001},1,12,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0.8371200000000001},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":146.052},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.8371200000000001},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":146.052},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.04738415094339622},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":8.267094339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":2364.3600000000006},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":7259.720000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":9624.080000000002}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-positive disease","Adjuvant",14151,"Pertuzumab + trastuzumab + docetaxel followed by FEC",4,2,2,3,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":129409.92255999998},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":144039.02655999997},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":131516.39656},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":7831.176524150943},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":7122.348410943396},"Pertuzumab","IV","Pertuzumab IV",840,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":840},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":9159.36},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":9159.36},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":518.4543396226416},"Pertuzumab","IV","Pertuzumab IV",420,"mg",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":13739.039999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":13739.039999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":777.6815094339621},"Trastuzumab","IV","Trastuzumab IV",8,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":560},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":5293.512},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":5293.512},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":299.6327547169811},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":11910.402},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":11910.402},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":674.1736981132075},"Docetaxel","IV","Docetaxel IV",75,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":1304.07},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":1304.07},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":73.81528301886792},"Fluorouracil","IV","Fluorouracil IV",600,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":10.355039999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":10.355039999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0.5861343396226414},"Epirubicin","IV","Epirubicin IV",90,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":153},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":297.4320000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":297.4320000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":16.835773584905663},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":1294.6860000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":1294.6860000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":73.28411320754716},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",20.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":80712.82421999998},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":80712.82421999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":4568.650427547169},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":123721.68125999998},3,3,1,3,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":12351.699},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":119.23437735849053},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":128.90971698113205},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":699.1527735849056},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":336.99},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":2838.2713},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":5688.2413}]
["Breast","Breast ",2.2016,"Preoperative/adjuvant therapy regimens for HER2-positive disease","Adjuvant",14152,"Pertuzumab + trastuzumab + paclitaxel followed by FEC",4,2,2,2,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":10},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":130208.79655999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":144837.90055999998},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":132315.27055999998},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":7774.173920377358},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":7065.3458071698105},"Pertuzumab","IV","Pertuzumab IV",840,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":840},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":9159.36},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":9159.36},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":518.4543396226416},"Pertuzumab","IV","Pertuzumab IV",420,"mg",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":13739.039999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":13739.039999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":777.6815094339621},"Trastuzumab","IV","Trastuzumab IV",8,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":560},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":5293.512},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":5293.512},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":299.6327547169811},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":11910.402},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":11910.402},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":674.1736981132075},"Paclitaxel","IV","Paclitaxel IV",80,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":136},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":297.024},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":297.024},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":16.812679245283018},"Fluorouracil","IV","Fluorouracil IV",600,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":10.355039999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":10.355039999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0.5861343396226414},"Epirubicin","IV","Epirubicin IV",90,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":153},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":297.4320000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":297.4320000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":16.835773584905663},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":1294.6860000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":1294.6860000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":73.28411320754716},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",20.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":80712.82421999998},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":80712.82421999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":4568.650427547169},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":122714.63525999998},3,3,1,3,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":12351.699},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":119.23437735849053},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":128.90971698113205},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":699.1527735849056},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":2364.3600000000006},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":336.99},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":2838.2713},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":7494.1613}]
["Breast","Breast ",2.2016,"Endocrine therapy for recurrent or stage IV disease","Postmenopausal patients",14047,"Non-steroidal aromatase inhibitor (anastrazole)",4,4,5,5,5,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":8},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":18},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":337.211079862125},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":337.211079862125},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":337.211079862125},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Anastrozole","PO","Anastrozole PO",1,"mg",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":11.0863916667},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":4046.5329583455004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":337.211079862125},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":337.211079862125},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Breast","Breast ",2.2016,"Endocrine therapy for recurrent or stage IV disease","Postmenopausal patients",14048,"Non-steroidal aromatase inhibitor (letrozole)",4,4,5,5,5,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":8},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":18},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":459.6635104166667},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":459.6635104166667},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":459.6635104166667},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Letrozole","PO","Letrozole PO",2.5,"mg",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":2.5},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":6.0448900000000005},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":5515.962125000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":459.6635104166667},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":459.6635104166667},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Breast","Breast ",2.2016,"Endocrine therapy for recurrent or stage IV disease","Postmenopausal patients",14052,"Steroidal aromatase inactivator (exemestane)",4,4,5,5,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":8},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":18},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":331.879545137875},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":331.879545137875},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":331.879545137875},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Exemestane","PO","Exemestane PO",25,"mg",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":25},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.436444333332},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":3982.5545416545},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":331.879545137875},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":331.879545137875},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Breast","Breast ",2.2016,"Endocrine therapy for recurrent or stage IV disease","Postmenopausal patients",14058,"Exemestane + everolimus",4,2,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":13413.055993054542},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":13413.055993054542},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":13413.055993054542},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Exemestane","PO","Exemestane PO",25,"mg",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":25},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.436444333332},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":3982.5545416545},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":331.879545137875},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},"Everolimus","PO","Everolimus PO",10,"mg",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":10},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":43.0066075},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":156974.117375},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":13081.176447916667},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":13413.055993054542},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Breast","Breast ",2.2016,"Endocrine therapy for recurrent or stage IV disease","Postmenopausal patients",14053,"Palbociclib + letrozole",4,3,4,4,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":12246.476704862123},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":12246.476704862123},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":12246.476704862123},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Palbociclib","PO","Palbociclib PO",125,"mg",273.75,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":125},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":4.176399999999999},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":142911.18749999997},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":11909.265624999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},"Anastrozole","PO","Anastrozole PO",1,"mg",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":11.0863916667},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":4046.5329583455004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":337.211079862125},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":12246.476704862123},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Breast","Breast ",2.2016,"Endocrine therapy for recurrent or stage IV disease","Postmenopausal patients",14054,"Palbociclib + fulvestrant",4,3,4,4,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,1,"First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":14019.382291666665},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":14019.382291666665},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":14019.382291666665},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":117.41575471698114},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":117.41575471698114},"Palbociclib","PO","Palbociclib PO",125,"mg",273.75,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":125},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":4.176399999999999},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":142911.18749999997},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":11909.265624999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},"Fulvestrant","IM","Fulvestrant IM",500,"mg",13,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":500},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":3.8295600000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":3.8295600000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":24892.140000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":2074.3450000000003},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":117.41575471698114},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":13983.610624999998},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":35.77166666666667},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":35.77166666666667}]
["Breast","Breast ",2.2016,"Endocrine therapy for recurrent or stage IV disease","Postmenopausal patients",14049,"Fulvestrant",4,4,5,5,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":8},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":18},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":2110.116666666667},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":2110.116666666667},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":2110.116666666667},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":117.41575471698114},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":117.41575471698114},"Fulvestrant","IM","Fulvestrant IM",500,"mg",13,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":500},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":3.8295600000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":3.8295600000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":24892.140000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":2074.3450000000003},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":117.41575471698114},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":2074.3450000000003},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":35.77166666666667},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":35.77166666666667}]
["Breast","Breast ",2.2016,"Endocrine therapy for recurrent or stage IV disease","Postmenopausal patients",14050,"Tamoxifen",4,4,5,5,5,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":8},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":18},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":96.02364236121251},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":96.02364236121251},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":96.02364236121251},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Tamoxifen","PO","Tamoxifen PO",20,"mg",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":20},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.1578470833335},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1152.28370833455},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":96.02364236121251},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":96.02364236121251},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Breast","Breast ",2.2016,"Endocrine therapy for recurrent or stage IV disease","Postmenopausal patients",14051,"Toremifene",3,4,3,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":1206.4770833333334},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":1206.4770833333334},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":1206.4770833333334},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Toremifene","PO","Toremifene PO",60,"mg",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":60},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6610833333333334},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":14477.725},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":1206.4770833333334},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":1206.4770833333334},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Breast","Breast ",2.2016,"Endocrine therapy for recurrent or stage IV disease","Postmenopausal patients",14062,"Megestrol acetate",3,4,3,3,5,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":38.93333333333333},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":38.93333333333333},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":38.93333333333333},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Megestrol acetate","PO","Megestrol acetate PO",160,"mg",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":160},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.008},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":467.2},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":38.93333333333333},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":38.93333333333333},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Breast","Breast ",2.2016,"Endocrine therapy for recurrent or stage IV disease","Postmenopausal patients",14063,"Fluoxymesterone",3,4,3,3,5,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",1,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":0},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":0},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Fluoxymesterone","PO","Fluoxymesterone PO",10,"mg",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":10},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":0},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Breast","Breast ",2.2016,"Endocrine therapy for recurrent or stage IV disease","Postmenopausal patients",14064,"Ethinyl estradiol",3,4,3,3,5,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",1,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":0},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":0},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Ethinyl estradiol","PO","Ethinyl estradiol PO",1,"mg ",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":0},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","Preferred single agents",14076,"Doxorubicin",4,3,4,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":237.19426583333336},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7279.482385833332},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7197.198101666666},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":400.63371382075456},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":395.9761128301885},"Doxorubicin","IV","Doxorubicin IV",60,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":426.88989},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":35.5741575},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":2.013631556603773},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":35.5741575},3,17.33,2,17.33,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":12168.398139999998},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":13155.809549999998},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":71351.64789},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":71351.64789},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":1014.0331783333331},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":1096.3174625},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":5945.970657499999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":5945.970657499999},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":57.398104433962246},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":62.0557054245283},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":336.5643768396225},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":336.5643768396225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":201.62010833333335}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","Preferred single agents",14077,"Pegylated liposomal doxorubicin",3,3,3,5,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":4107.098125},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":4120.283375},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":4107.173698333334},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":224.6625966981132},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":223.92053952830187},"Pegylated liposomal doxorubicin","IV","Pegylated liposomal doxorubicin IV",50,"mg/m2",13,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":85},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":42.959500000000006},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":42.959500000000006},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":47470.247500000005},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":3955.8539583333336},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":223.91626179245281},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":3955.8539583333336},1,13,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0.90688},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":158.22299999999998},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.07557333333333334},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":13.185249999999998},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.004277735849056604},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0.7463349056603772},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":151.24416666666667},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":151.24416666666667}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","Preferred single agents",14078,"Paclitaxel",4,3,4,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":362.73856250000006},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":6326.286172499999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":362.83930756666666},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":341.98539702830175},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":4.431800899999999},"Paclitaxel","IV","Paclitaxel IV",175,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":297.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":938.3328499999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":78.19440416666666},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":4.426098349056603},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":78.19440416666666},1,17.33,1,17.33,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1.2089408},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":210.92342999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":71351.64789},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.10074506666666666},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":17.576952499999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":5945.970657499999},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":5.7025509433962255E-3},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0.9949218396226414},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":336.5643768396225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":284.54415833333337},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":284.54415833333337}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","Preferred single agents",14079,"Capecitabine",3,3,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":1629.7432386666667},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":1629.7432386666667},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":1629.7432386666667},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":92.24961728301886},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":92.24961728301886},"Capecitabine","PO","Capecitabine PO",1000,"mg/m2",485.24,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":19556.918864},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":1629.7432386666667},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":92.24961728301886},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":1629.7432386666667},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","Preferred single agents",14080,"Gemcitabine",3,4,3,3,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":576.4538},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":616.00955},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":576.6805200000001},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":9.185493396226413},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":6.959321886792452},"Gemcitabine","IV","Gemcitabine IV",800,"mg/m2",39,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1360},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1472.6555999999998},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":122.72129999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":6.946488679245282},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":122.72129999999999},1,39,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2.72064},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":474.669},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.22672},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":39.555749999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.01283320754716981},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":2.2390047169811313},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":453.7325000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":453.7325000000001}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","Preferred single agents",14081,"Vinorelbine",3,4,3,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":765.7725833333334},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":765.7725833333334},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":765.7725833333334},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":9.101655660377359},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":9.101655660377359},"Vinorelbine","IV","Vinorelbine IV",25,"mg/m2",52,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":42.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.8731},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.8731},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1929.551},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":160.79591666666667},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":9.101655660377359},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":160.79591666666667},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":604.9766666666667},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":604.9766666666667}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","Preferred single agents",14082,"Eribulin",4,3,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":7835.309056},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7870.4731035},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7835.510604266667},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":422.6669742547169},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":420.68796486415084},"Eribulin","IV","Eribulin IV",1.4,"mg/m2",34.67,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":2.38},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":1080.82},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":1080.82},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":89183.429972},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":7431.952497666666},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":420.676556471698},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":7431.952497666666},1,34.67,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2.4185792000000004},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":421.96857},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.2015482666666667},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":35.1640475},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.01140839245283019},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":1.9904177830188678},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":403.3565583333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":403.3565583333334}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","Other single agents",14088,"Cyclophosphamide",4,4,3,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":8},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":148.2845},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":148.2845},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":148.2845},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":8.393462264150944},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":8.393462264150944},"Cyclophosphamide","PO","Cyclophosphamide PO",50,"mg",273,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":50},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.13036},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.13036},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1779.414},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":148.2845},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":8.393462264150944},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":148.2845},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","Other single agents",14085,"Carboplatin",3,3,3,3,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":197.04794416666667},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":1019.4441941666666},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":957.7191108333332},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":49.143397783018855},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":45.64952514150942},"Carboplatin","IV","Carboplatin IV",6,"AUC",13,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":6},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"AUC"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":549.6453300000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":45.8037775},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":2.592666650943396},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":45.8037775},3,13,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":9128.053999999998},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":9868.755},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":760.6711666666665},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":822.3962499999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":43.05685849056603},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":46.55073113207546},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":151.24416666666667},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":151.24416666666667}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","Other single agents",14090,"Docetaxel",4,2,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":578.2789933333333},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":6541.826603333333},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":578.3797384},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":358.8796129245282},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":21.326016796226412},"Docetaxel","IV","Docetaxel IV",60,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":4519.90662},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":376.658885},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":21.320314245283015},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":376.658885},1,17.33,1,17.33,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1.2089408},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":210.92342999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":71351.64789},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.10074506666666666},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":17.576952499999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":5945.970657499999},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":5.7025509433962255E-3},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0.9949218396226414},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":336.5643768396225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":201.62010833333335}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","Other single agents",14091,"Albumin-bound paclitaxel",4,3,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":6173.212500000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":6212.768250000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":6173.43922},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":325.98315566037735},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":323.75698415094337},"Nab-paclitaxel","IV","Nab-paclitaxel IV",100,"mg/m2",39,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.352},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.352},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":68633.76000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":5719.4800000000005},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":323.7441509433962},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":5719.4800000000005},1,39,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2.72064},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":474.669},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.22672},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":39.555749999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.01283320754716981},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":2.2390047169811313},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":453.7325000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":453.7325000000001}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","Other single agents",14086,"Cisplatin",3,3,3,3,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":281.30778083333337},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":1377.6252433333332},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":1295.3409591666664},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":64.21942132075472},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":59.56182033018866},"Cisplatin","IV","Cisplatin IV",75,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":458.70777},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":38.2256475},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":2.163715896226415},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":38.2256475},3,17.33,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":12168.398139999998},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":13155.809549999998},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":1014.0331783333331},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":1096.3174625},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":57.398104433962246},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":62.0557054245283},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":243.08213333333336},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":243.08213333333336}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","Other single agents",14093,"Epirubicin",4,3,4,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":297.07374833333336},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":625.4945783333333},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":300.3780016666667},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":23.992894528301882},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":5.590069433962265},"Epirubicin","IV","Epirubicin IV",60,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1145.44368},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":95.45364000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.403036226415095},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":95.45364000000001},2,17.33,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":39.651039999999995},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3941.0499599999994},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":3.304253333333333},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":328.42082999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.18703320754716976},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":18.58985830188679},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":201.62010833333335}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","Other single agents",14094,"Ixabepilone",3,2,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":7779.815371666666},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7797.392324166665},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7779.916116733332},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":425.2555565566037},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":424.2663372679245},"Ixabepilone","IV","Ixabepilone IV",40,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":68},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":76.324},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":76.324},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":89943.25455999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":7495.2712133333325},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":424.2606347169811},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":7495.2712133333325},1,17.33,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1.2089408},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":210.92342999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.10074506666666666},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":17.576952499999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":5.7025509433962255E-3},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0.9949218396226414},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":284.54415833333337},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":284.54415833333337}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","Chemotherapy combinations",14153,"CAF/FAC (cyclophosphamide + doxorubicin + fluorouracil)",3,2,3,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":30433.436813},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":107697.796703},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":30492.924812999998},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":5230.980736018866},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":860.8936479056603},"Cyclophosphamide","PO","Cyclophosphamide PO",100,"mg/m2",364,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.13036},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.13036},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":8066.6768},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":8066.6768},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":456.6043471698113},"Doxorubicin","IV","Doxorubicin IV",30,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":51},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":320.229},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":320.229},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":18.12616981132075},"Fluorouracil","IV","Fluorouracil IV",500,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":74.7864},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":74.7864},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":4.233192452830188},"Fluorouracil","IV","Fluorouracil IV",500,"mg/m2",34.67,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":99.72478799999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":99.72478799999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":5.644799320754716},"Doxorubicin","IV","Doxorubicin IV",50,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":85},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":355.74157499999995},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":355.74157499999995},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":20.13631556603773},"Cyclophosphamide","IV","Cyclophosphamide IV",500,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":6232.47455},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":6232.47455},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":352.7815783018868},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":15149.633113},2,26,1,17.33,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":59.48799999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":5912.7119999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":71351.64789},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":59.48799999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":5912.7119999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":71351.64789},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":3.3672452830188675},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":334.68181132075466},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":4038.7725220754705},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":3629.8600000000006},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":2920.58},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":3894.4811},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":2419.4413},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":2419.4413},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":15283.8037}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","Chemotherapy combinations",14154,"FEC (fluorouracil + epirubicin + cyclophosphamide)",3,2,3,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":19167.574400000005},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":78604.3154},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":19227.062400000003},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":3873.057475471698},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":512.0808905660377},"Cyclophosphamide","IV","Cyclophosphamide IV",400,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":7480.408},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":7480.408},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":423.4193207547169},"Epirubicin","IV","Epirubicin IV",50,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":85},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1432.0800000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1432.0800000000004},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":81.06113207547172},"Fluorouracil","IV","Fluorouracil IV",500,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":74.7864},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":74.7864},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":4.233192452830188},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":8987.274400000002},2,26,1,13,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":59.48799999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":5912.7119999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":53524.029},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":59.48799999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":5912.7119999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":53524.029},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":3.3672452830188675},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":334.68181132075466},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":3029.6620188679244},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":3629.8600000000006},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":3629.8600000000006},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":2920.58},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":10180.300000000001}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","Chemotherapy combinations",14095,"AC (doxorubicin + cyclophosphamide)",3,2,3,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":1062.0618291666667},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8104.349949166666},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":2076.0950074999996},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":435.9118716509433},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":94.6898938207547},"Doxorubicin","IV","Doxorubicin IV",60,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":426.88989},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":35.5741575},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":2.013631556603773},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":7478.96946},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":623.2474550000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":35.27815783018868},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":658.8216125},3,17.33,1,17.33,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":12168.398139999998},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":13155.809549999998},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":71351.64789},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":1014.0331783333331},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":1096.3174625},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":5945.970657499999},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":57.398104433962246},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":62.0557054245283},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":336.5643768396225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":403.2402166666667}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","Chemotherapy combinations",14096,"EC (epirubicin + cyclophosphamide)",3,2,3,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":1145.8047216666669},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":2242.1221841666666},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":2159.8379},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":104.08765853773585},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":99.4300575471698},"Epirubicin","IV","Epirubicin IV",75,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1431.8046000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":119.31705000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":6.753795283018868},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":7478.96946},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":623.2474550000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":35.27815783018868},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":742.564505},3,17.33,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":12168.398139999998},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":13155.809549999998},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":1014.0331783333331},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":1096.3174625},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":57.398104433962246},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":62.0557054245283},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":403.2402166666667}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","Chemotherapy combinations",14097,"CMF (cyclophosphamide + methotrexate + fluorouracil)",3,3,3,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":958.6193066666666},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":984.9898066666666},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":958.7704533333333},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":21.33480037735849},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":19.850686037735848},"Methotrexate","IV","Methotrexate IV",40,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":68},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.0472},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.0472},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":83.4496},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":6.954133333333334},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0.3936301886792453},"Cyclophosphamide","PO","Cyclophosphamide PO",100,"mg/m2",182,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.13036},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.13036},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":4033.3384},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":336.11153333333334},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":19.02518113207547},"Fluorouracil","IV","Fluorouracil IV",600,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":89.74368},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":7.4786399999999995},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0.42331924528301884},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":350.54430666666667},1,26,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1.81376},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":316.44599999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.15114666666666668},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":26.370499999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.008555471698113208},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":1.4926698113207544},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":364.6933333333333},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":243.38166666666663},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":608.0749999999999}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","Chemotherapy combinations",14098,"Docetaxel + capecitabine",3,2,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":2220.699791316667},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8184.247401316666},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":2220.8005363833336},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":451.84682790471686},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":114.2932317764151},"Docetaxel","IV","Docetaxel IV",75,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":5649.883274999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":470.82360624999995},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":26.65039280660377},"Capecitabine","PO","Capecitabine PO",950,"mg/m2",485.24,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1615},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":18579.0729208},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1548.2560767333334},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":87.63713641886793},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":2019.0796829833334},1,17.33,1,17.33,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1.2089408},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":210.92342999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":71351.64789},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.10074506666666666},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":17.576952499999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":5945.970657499999},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":5.7025509433962255E-3},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0.9949218396226414},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":336.5643768396225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":201.62010833333335}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","Chemotherapy combinations",14099,"GT (gemcitabine + paclitaxel)",3,2,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":936.5577598958334},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":6917.692464895833},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":936.7593081625},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":352.6297215978772},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":14.086335367688678},"Gemcitabine","IV","Gemcitabine IV",1250,"mg/m2",34.67,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":2125},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":2045.5516687499999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":170.4626390625},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":9.648828626179244},"Paclitaxel","IV","Paclitaxel IV",175,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":297.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":938.3328499999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":78.19440416666666},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":4.426098349056603},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":248.65704322916665},1,34.67,1,17.33,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2.4185792000000004},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":421.96857},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":71351.64789},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.2015482666666667},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":35.1640475},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":5945.970657499999},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.01140839245283019},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":1.9904177830188678},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":336.5643768396225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":403.3565583333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":284.54415833333337},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":687.9007166666668}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","Chemotherapy combinations",14100,"Gemcitabine + carboplatin",3,2,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":983.8016116583335},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":1640.8327816583335},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":990.4120249916668},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":47.21432065990566},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":10.39805141462264},"Gemcitabine","IV","Gemcitabine IV",1000,"mg/m2",34.67,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1636.441335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":136.37011125},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":7.7190629009433955},"Carboplatin","IV","Carboplatin IV",2,"AUC",34.67,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":2},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"AUC"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":488.6206049000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":40.71838374166668},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":2.304814174056604},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":177.0884949916667},2,34.67,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":79.32496},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":7884.37404},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":6.610413333333334},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":657.03117},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.37417433962264146},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":37.19044358490566},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":403.3565583333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":403.3565583333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":806.7131166666668}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","Chemotherapy combinations",14101,"Paclitaxel + bevacizumab",3,2,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":12215.112},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":12254.667749999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":12215.33872},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":640.2923726415095},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":638.0662011320754},"Paclitaxel","IV","Paclitaxel IV",90,"mg/m2",39,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":153},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1085.994},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":90.4995},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.122613207547169},"Bevacizumab","IV","Bevacizumab IV",10,"mg/kg",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.3726},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.3726},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":134181.32},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":11181.776666666667},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":632.9307547169811},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":11272.276166666667},1,39,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2.72064},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":474.669},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.22672},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":39.555749999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.01283320754716981},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":2.2390047169811313},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":640.3475000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":302.48833333333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":942.8358333333334}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","First-line agents for HER2-positive disease",14102,"Pertuzumab + trastuzumab + docetaxel",5,3,4,4,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":8},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":16},1,0,0,1,"First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":14407.916214583336},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":20371.463824583334},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":14408.016959650002},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1117.981908466981},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":780.4283123386792},"Trastuzumab","IV","Trastuzumab IV",8,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":560},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":5293.512},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":441.126},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":24.96939622641509},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",17,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":67492.278},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":5624.356500000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":318.35980188679247},"Pertuzumab","IV","Pertuzumab IV",840,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":840},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":9159.36},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":763.2800000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":43.20452830188679},"Pertuzumab","IV","Pertuzumab IV",420,"mg",17,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":77854.56},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":6487.88},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":367.2384905660377},"Docetaxel","IV","Docetaxel IV",75,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":5649.883274999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":470.82360624999995},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":26.65039280660377},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":13787.466106250002},1,17.33,1,17.33,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1.2089408},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":210.92342999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":71351.64789},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.10074506666666666},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":17.576952499999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":5945.970657499999},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":5.7025509433962255E-3},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0.9949218396226414},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":336.5643768396225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":11.634166666666667},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":197.78083333333336},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":11.634166666666667},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":197.78083333333336},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":620.4501083333334}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","First-line agents for HER2-positive disease",14103,"Pertuzumab + trastuzumab + paclitaxel",5,3,4,4,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":8},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":16},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":14098.211062500002},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":20061.7586725},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":14098.31180756667},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1095.7576140094338},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":758.204017881132},"Trastuzumab","IV","Trastuzumab IV",8,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":560},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":5293.512},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":441.126},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":24.96939622641509},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",17,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":67492.278},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":5624.356500000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":318.35980188679247},"Pertuzumab","IV","Pertuzumab IV",840,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":840},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":9159.36},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":763.2800000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":43.20452830188679},"Pertuzumab","IV","Pertuzumab IV",420,"mg",17,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.904},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":77854.56},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":6487.88},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":367.2384905660377},"Paclitaxel","IV","Paclitaxel IV",175,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":297.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":938.3328499999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":78.19440416666666},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":4.426098349056603},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":13394.836904166668},1,17.33,1,17.33,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1.2089408},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":210.92342999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":71351.64789},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.10074506666666666},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":17.576952499999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":5945.970657499999},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":5.7025509433962255E-3},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0.9949218396226414},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":336.5643768396225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":11.634166666666667},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":197.78083333333336},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":11.634166666666667},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":197.78083333333336},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":284.54415833333337},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":703.3741583333334}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","First-line agents for HER2-positive disease",14104,"Ado-trastuzumab emtansine (T-DM1)",4,4,5,4,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":8},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":17},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":10959.754838333332},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":10959.754838333332},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":10959.754838333332},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":608.9510224528301},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":608.9510224528301},"Ado-trastuzumab emtansine","IV","Ado-trastuzumab emtansine IV",3.6,"mg/kg",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":252},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":29.561},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":29.561},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":129097.61675999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":10758.13473},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":608.9510224528301},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":10758.13473},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":201.62010833333335}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","First-line agents for HER2-positive disease",14105,"Trastuzumab + paclitaxel + carboplatin",4,3,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":6900.316129608334},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":13942.604249608336},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7914.349307941668},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":749.8316028080187},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":408.60962497783015},"Trastuzumab","IV","Trastuzumab IV",8,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":560},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":5293.512},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":441.126},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":24.96939622641509},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",17,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":67492.278},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":5624.356500000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":318.35980188679247},"Paclitaxel","IV","Paclitaxel IV",175,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":297.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":938.3328499999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":78.19440416666666},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":4.426098349056603},"Carboplatin","IV","Carboplatin IV",6,"AUC",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":6},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"AUC"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":732.7195053},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":61.059958775000005},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":3.4562240816037737},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":6204.736862941668},3,17.33,1,17.33,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":12168.398139999998},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":13155.809549999998},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":71351.64789},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":1014.0331783333331},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":1096.3174625},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":5945.970657499999},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":57.398104433962246},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":62.0557054245283},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":336.5643768396225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":11.634166666666667},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":197.78083333333336},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":284.54415833333337},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":695.5792666666667}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","First-line agents for HER2-positive disease",14106,"Trastuzumab + paclitaxel",4,3,5,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":16},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":6637.636062500001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":12601.1836725},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":6637.736807566667},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":685.3145951415092},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":347.76099901320754},"Trastuzumab","IV","Trastuzumab IV",8,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":560},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":5293.512},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":441.126},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":24.96939622641509},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",17,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":67492.278},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":5624.356500000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":318.35980188679247},"Paclitaxel","IV","Paclitaxel IV",175,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":297.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":938.3328499999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":78.19440416666666},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":4.426098349056603},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":6143.676904166668},1,17.33,1,17.33,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1.2089408},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":210.92342999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":71351.64789},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.10074506666666666},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":17.576952499999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":5945.970657499999},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":5.7025509433962255E-3},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0.9949218396226414},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":336.5643768396225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":11.634166666666667},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":197.78083333333336},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":284.54415833333337},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":493.9591583333334}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","First-line agents for HER2-positive disease",14107,"Trastuzumab + docetaxel",4,3,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":6978.729455000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":12942.277064999998},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":6978.830200066667},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":709.3155824528301},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":371.7619863245283},"Trastuzumab","IV","Trastuzumab IV",8,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":560},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":5293.512},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":441.126},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":24.96939622641509},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",17,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":67492.278},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":5624.356500000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":318.35980188679247},"Docetaxel","IV","Docetaxel IV",80,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":136},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":6026.542159999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":502.2118466666666},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":28.42708566037735},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":6567.694346666667},1,17.33,1,17.33,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1.2089408},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":210.92342999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":71351.64789},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.10074506666666666},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":17.576952499999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":5945.970657499999},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":5.7025509433962255E-3},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0.9949218396226414},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":336.5643768396225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":11.634166666666667},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":197.78083333333336},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":411.03510833333337}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","First-line agents for HER2-positive disease",14108,"Trastuzumab + vinorelbine",4,4,3,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":8},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":6806.903160583335},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":6806.903160583335},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":6806.903160583335},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":350.61122276886795},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":350.61122276886795},"Trastuzumab","IV","Trastuzumab IV",8,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":560},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":5293.512},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":441.126},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":24.96939622641509},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",17,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":67492.278},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":5624.356500000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":318.35980188679247},"Vinorelbine","IV","Vinorelbine IV",30,"mg/m2",34.67,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":51},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.8731},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.8731},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":1543.789227},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":128.64910225},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":7.2820246556603765},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":6194.131602250001},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":11.634166666666667},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":197.78083333333336},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":403.3565583333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":612.7715583333334}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","First-line agents for HER2-positive disease",14109,"Trastuzumab + capecitabine",3,3,3,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":7904.943015666668},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7904.943015666668},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7904.943015666668},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":435.59592541509437},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":435.59592541509437},"Trastuzumab","IV","Trastuzumab IV",8,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":560},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":5293.512},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":441.126},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":24.96939622641509},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",17,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":67492.278},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":5624.356500000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":318.35980188679247},"Capecitabine","PO","Capecitabine PO",1000,"mg/m2",485.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":1700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":19560.546188},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":1630.0455156666667},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":92.26672730188679},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":7695.528015666668},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":11.634166666666667},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":197.78083333333336},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":209.41500000000002}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","Agents for trastuzumab-exposed HER2-positive disease",14110,"Lapatinib + capecitabine",3,3,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":8076.410637189374},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8076.410637189374},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8076.410637189374},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":92.26672730188679},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":92.26672730188679},"Lapatinib","PO","Lapatinib PO",1250,"mg",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1250},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.1695482333332},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":77356.38145827249},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":6446.365121522707},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},"Capecitabine","PO","Capecitabine PO",1000,"mg/m2",485.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":19560.546188},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1630.0455156666667},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":92.26672730188679},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":8076.410637189374},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","First-line agents for HER2-positive disease",14155,"Trastuzumab + capecitabine",3,3,3,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":7675.482309},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7675.482309},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7675.482309},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":423.0488038113207},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":423.0488038113207},"Capecitabine","PO","Capecitabine PO",1000,"mg/m2",485.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":19560.546188},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":1630.0455156666667},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":92.26672730188679},"Trastuzumab","IV","Trastuzumab IV",8,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":560},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":5293.512},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":441.126},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":24.96939622641509},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",16.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":64832.288219999995},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":5402.690685},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":305.8126802830188},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":7473.8622006666665},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":11.634166666666667},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":189.98594166666666},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":201.62010833333332}]
["Breast","Breast ",2.2016,"Recurrent or metastatic breast cancer","First-line agents for HER2-positive disease",14111,"Trastuzumab + lapatinib",3,4,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":11431.98959721817},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":11431.98959721817},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":11431.98959721817},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":343.32919811320755},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":343.32919811320755},"Trastuzumab","IV","Trastuzumab IV",8,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":560},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":5293.512},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":441.126},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":24.96939622641509},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",17,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":67492.278},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":5624.356500000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":318.35980188679247},"Lapatinib","PO","Lapatinib PO",1000,"mg",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":1000},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.1695482333332},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":61885.105166618},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":5157.092097218167},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":11222.574597218168},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":11.634166666666667},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":197.78083333333336},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":209.41500000000002}]
["CLL","CLL",1.2017,"First-line therapy for CLL/SLL without del(17p)/TP53 mutation","Frail patient with significant comorbidity",17006,"Obinutuzumab + chlorambucil",4,3,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,1,"First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":53080.435000000005},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":53080.435000000005},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":53080.435000000005},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2600.3773584905657},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2600.3773584905657},"Obinutuzumab","IV","Obinutuzumab IV",100,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":100},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.7425},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.7425},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":574.25},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":574.25},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":32.50471698113207},"Obinutuzumab","IV","Obinutuzumab IV",900,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":900},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.7425},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.7425},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":5168.25},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":5168.25},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":292.54245283018867},"Obinutuzumab","IV","Obinutuzumab IV",1000,"mg",7,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":1000},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.7425},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.7425},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":40197.5},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":40197.5},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":2275.330188679245},"Chlorambucil","PO","Chlorambucil PO",0.5,"mg/kg",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":35},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":12.16375},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":5108.775000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":5108.775000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":51048.775},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":225.74000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":225.74000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":1580.1800000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2031.6600000000003}]
["CLL","CLL",1.2017,"First-line therapy for CLL/SLL without del(17p)/TP53 mutation","Frail patient with significant comorbidity",17001,"Ibrutinib",4,3,4,4,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,1,"First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":9261.800289062501},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":9261.800289062501},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":9261.800289062501},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Ibrutinib","PO","Ibrutinib PO",420,"mg",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":420},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.7249941517857144},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":111141.60346875},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":9261.800289062501},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":9261.800289062501},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["CLL","CLL",1.2017,"First-line therapy for CLL/SLL without del(17p)/TP53 mutation","Frail patient with significant comorbidity",17007,"Ofatumumab + chlorambucil",3,3,3,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":85813.025},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":85813.025},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":85813.025},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":3708.032264150943},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":3708.032264150943},"Chlorambucil","PO","Chlorambucil PO",10,"mg/m2",84,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":17},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":12.16375},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":17369.835},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":17369.835},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},"Ofatumumab","IV","Ofatumumab IV",300,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":300},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.3259},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.3259},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1597.77},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1597.77},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":90.4398113207547},"Ofatumumab","IV","Ofatumumab IV",1000,"mg",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":1000},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.3259},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.3259},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":63910.799999999996},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":63910.799999999996},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":3617.592452830188},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":82878.405},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":225.74000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":2708.8800000000006},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2934.620000000001}]
["CLL","CLL",1.2017,"First-line therapy for CLL/SLL without del(17p)/TP53 mutation","Frail patient with significant comorbidity",17008,"Rituximab + chlorambucil",3,4,3,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":49698.878375},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":49698.878375},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":49698.878375},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2264.379672169811},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2264.379672169811},"Chlorambucil","PO","Chlorambucil PO",10,"mg/m2",42,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":17},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":12.16375},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":8684.9175},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":8684.9175},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},"Rituximab","IV","Rituximab IV",375,"mg/m2",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":5217.918375},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":5217.918375},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":295.35387028301886},"Rituximab","IV","Rituximab IV",500,"mg/m2",5,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":34786.1225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":34786.1225},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":1969.025801886792},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":48688.958375},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":168.32000000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":841.6000000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1009.9200000000002}]
["CLL","CLL",1.2017,"First-line therapy for CLL/SLL without del(17p)/TP53 mutation","Frail patient with significant comorbidity",17011,"Obinutuzumab ",3,4,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2B","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":65876.38},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":65876.38},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":65876.38},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":3575.518867924528},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":3575.518867924528},"Obinutuzumab","IV","Obinutuzumab IV",100,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":100},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.7425},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.7425},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":574.25},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":574.25},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":32.50471698113207},"Obinutuzumab","IV","Obinutuzumab IV",900,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":900},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.7425},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.7425},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":5168.25},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":5168.25},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":292.54245283018867},"Obinutuzumab","IV","Obinutuzumab IV",1000,"mg",10,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":1000},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.7425},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.7425},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":57425},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":57425},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":3250.4716981132074},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":63167.5},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":225.74000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":225.74000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":2257.4000000000005},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2708.8800000000006}]
["CLL","CLL",1.2017,"First-line therapy for CLL/SLL without del(17p)/TP53 mutation","Frail patient with significant comorbidity",17013,"Rituximab",2,4,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,3,"First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":41013.960875},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":41013.960875},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":41013.960875},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2264.379672169811},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2264.379672169811},"Rituximab","IV","Rituximab IV",375,"mg/m2",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":5217.918375},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":5217.918375},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":295.35387028301886},"Rituximab","IV","Rituximab IV",500,"mg/m2",5,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":34786.1225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":34786.1225},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":1969.025801886792},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":40004.040875},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":168.32000000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":841.6000000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1009.9200000000002}]
["CLL","CLL",1.2017,"First-line therapy for CLL/SLL without del(17p)/TP53 mutation","Frail patient with significant comorbidity",17012,"Chlorambucil",2,4,3,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,3,"First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":8684.9175},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8684.9175},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8684.9175},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Chlorambucil","PO","Chlorambucil PO",10,"mg/m2",42,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":17},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":12.16375},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":8684.9175},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":8684.9175},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":8684.9175},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["CLL","CLL",1.2017,"First-line therapy for CLL/SLL without del(17p)/TP53 mutation","Patients >=65 y and Younger patients with Significant comorbidities",17014,"Obinutuzumab + chlorambucil",4,4,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":8},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":16},0,0,0,1,"First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":53080.435000000005},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":53080.435000000005},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":53080.435000000005},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2600.3773584905657},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2600.3773584905657},"Obinutuzumab","IV","Obinutuzumab IV",100,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":100},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.7425},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.7425},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":574.25},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":574.25},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":32.50471698113207},"Obinutuzumab","IV","Obinutuzumab IV",900,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":900},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.7425},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.7425},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":5168.25},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":5168.25},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":292.54245283018867},"Obinutuzumab","IV","Obinutuzumab IV",1000,"mg",7,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":1000},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.7425},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.7425},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":40197.5},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":40197.5},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":2275.330188679245},"Chlorambucil","PO","Chlorambucil PO",0.5,"mg/kg",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":35},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":12.16375},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":5108.775000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":5108.775000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":51048.775},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":225.74000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":225.74000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":1580.1800000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2031.6600000000003}]
["CLL","CLL",1.2017,"First-line therapy for CLL/SLL without del(17p)/TP53 mutation","Patients >=65 y and Younger patients with Significant comorbidities",17015,"Ibrutinib",4,3,4,4,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,1,"First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":9261.800289062501},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":9261.800289062501},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":9261.800289062501},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Ibrutinib","PO","Ibrutinib PO",420,"mg",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":420},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.7249941517857144},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":111141.60346875},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":9261.800289062501},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":9261.800289062501},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["CLL","CLL",1.2017,"First-line therapy for CLL/SLL without del(17p)/TP53 mutation","Patients >=65 y and Younger patients with Significant comorbidities",17017,"Ofatumumab + chlorambucil",3,3,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":85813.025},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":85813.025},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":85813.025},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":3708.032264150943},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":3708.032264150943},"Chlorambucil","PO","Chlorambucil PO",10,"mg/m2",84,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":17},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":12.16375},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":17369.835},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":17369.835},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},"Ofatumumab","IV","Ofatumumab IV",300,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":300},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.3259},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.3259},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1597.77},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1597.77},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":90.4398113207547},"Ofatumumab","IV","Ofatumumab IV",1000,"mg",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":1000},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.3259},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.3259},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":63910.799999999996},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":63910.799999999996},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":3617.592452830188},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":82878.405},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":225.74000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":2708.8800000000006},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2934.620000000001}]
["CLL","CLL",1.2017,"First-line therapy for CLL/SLL without del(17p)/TP53 mutation","Patients >=65 y and Younger patients with Significant comorbidities",17018,"Rituximab + chlorambucil",3,4,3,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":49698.878375},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":49698.878375},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":49698.878375},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2264.379672169811},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2264.379672169811},"Chlorambucil","PO","Chlorambucil PO",10,"mg/m2",42,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":17},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":12.16375},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":8684.9175},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":8684.9175},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},"Rituximab","IV","Rituximab IV",375,"mg/m2",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":5217.918375},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":5217.918375},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":295.35387028301886},"Rituximab","IV","Rituximab IV",500,"mg/m2",5,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":34786.1225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":34786.1225},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":1969.025801886792},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":48688.958375},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":168.32000000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":841.6000000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1009.9200000000002}]
["CLL","CLL",1.2017,"First-line therapy for CLL/SLL without del(17p)/TP53 mutation","Patients >=65 y and Younger patients with Significant comorbidities",17016,"Bendamustine",3,3,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":49998.84},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":52727.78399999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":50026.295999999995},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2889.762113207547},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2736.8476981132076},"Bendamustine","IV","Bendamustine IV",100,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":23.688},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":23.688},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":48323.52},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":48323.52},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":2735.2935849056603},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":48323.52},2,12,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":27.455999999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2728.9439999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":27.455999999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2728.9439999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":1.5541132075471693},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":154.46852830188675},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1675.3200000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1675.3200000000002}]
["CLL","CLL",1.2017,"First-line therapy for CLL/SLL without del(17p)/TP53 mutation","Patients >=65 y and Younger patients with Significant comorbidities",17005,"Bendamustine + rituximab",4,3,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":86180.448875},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":88909.392875},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":86207.90487500001},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":4880.612426886792},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":4727.698011792451},"Bendamustine","IV","Bendamustine IV",90,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":153},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":23.688},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":23.688},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":43491.168},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":43491.168},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":2461.764226415094},"Rituximab","IV","Rituximab IV",375,"mg/m2",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":5217.918375},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":5217.918375},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":295.35387028301886},"Rituximab","IV","Rituximab IV",500,"mg/m2",5,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":34786.1225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":34786.1225},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":1969.025801886792},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":83495.208875},2,12,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":27.455999999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2728.9439999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":27.455999999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2728.9439999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":1.5541132075471693},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":154.46852830188675},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1675.3200000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":168.32000000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":841.6000000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2685.2400000000002}]
["CLL","CLL",1.2017,"First-line therapy for CLL/SLL without del(17p)/TP53 mutation","Patients >=65 y and Younger patients with Significant comorbidities",17020,"Obinutuzumab",3,4,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2B","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":65876.38},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":65876.38},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":65876.38},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":3575.518867924528},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":3575.518867924528},"Obinutuzumab","IV",{"$f":"CONCATENATE(AB116, \" \", AC116)","v":"Obinutuzumab IV"},100,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":100},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.7425},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.7425},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":574.25},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":574.25},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":32.50471698113207},"Obinutuzumab","IV","Obinutuzumab IV",900,"mg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":900},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.7425},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.7425},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":5168.25},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":5168.25},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":292.54245283018867},"Obinutuzumab","IV","Obinutuzumab IV",1000,"mg",10,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":1000},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.7425},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.7425},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":57425},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":57425},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":3250.4716981132074},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":63167.5},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":225.74000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":225.74000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":2257.4000000000005},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2708.8800000000006}]
["CLL","CLL",1.2017,"First-line therapy for CLL/SLL without del(17p)/TP53 mutation","Patients >=65 y and Younger patients with Significant comorbidities",17021,"Chlorambucil",3,4,3,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,3,"First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":8684.9175},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8684.9175},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8684.9175},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Chlorambucil","PO","Chlorambucil PO",10,"mg/m2",42,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":17},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":12.16375},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":8684.9175},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":8684.9175},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":8684.9175},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["CLL","CLL",1.2017,"First-line therapy for CLL/SLL without del(17p)/TP53 mutation","Patients >=65 y and Younger patients with Significant comorbidities",17022,"Rituximab",2,4,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,3,"First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":41013.960875},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":41013.960875},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":41013.960875},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2264.379672169811},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2264.379672169811},"Rituximab","IV","Rituximab IV",375,"mg/m2",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":5217.918375},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":5217.918375},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":295.35387028301886},"Rituximab","IV",{"$f":"_xlfn.CONCAT(Table1[[#This Row],[Drug_2]], \" \", Table1[[#This Row],[Drug route_2]])","v":"Rituximab IV"},500,"mg/m2",5,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":34786.1225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":34786.1225},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":1969.025801886792},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":40004.040875},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":168.32000000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":841.6000000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1009.9200000000002}]
["CLL","CLL",1.2017,"First-line therapy for CLL/SLL without del(17p)/TP53 mutation","Patients <65 y without Significant Comorbidities",17027,"Fludarabine + cyclophosphamide + rituximab (FCR)",5,2,5,5,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":17},0,0,0,1,"First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":50189.678675},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":54283.094675},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":50230.862675},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2730.9744155660374},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2501.602792924528},"Rituximab","IV","Rituximab IV",375,"mg/m2",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":5217.918375},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":5217.918375},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":295.35387028301886},"Rituximab","IV","Rituximab IV",500,"mg/m2",5,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":34786.1225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":34786.1225},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":1969.025801886792},"Fludarabine","IV","Fludarabine IV",25,"mg/m2",18,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":42.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":1.1935200000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":1.1935200000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":913.0428},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":913.0428},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":51.6816679245283},"Cyclophosphamide","IV","Cyclophosphamide IV",250,"mg/m2",18,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":425},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":3236.715},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":3236.715},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":183.2102830188679},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":44153.798675},2,18,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":41.184},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4093.4159999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":41.184},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":4093.4159999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":2.3311698113207546},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":231.70279245283015},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":168.32000000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":841.6000000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":2512.9800000000005},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":2512.9800000000005},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":6035.880000000001}]
["CLL","CLL",1.2017,"First-line therapy for CLL/SLL without del(17p)/TP53 mutation","Patients <65 y without Significant Comorbidities",17028,"Fludarabine + rituximab (FR)",4,3,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":43413.706625},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":43413.706625},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":43413.706625},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2153.613205188679},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2153.613205188679},"Fludarabine","IV","Fludarabine IV",25,"mg/m2",30,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":42.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":1.1935200000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":1.1935200000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1521.7380000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":1521.7380000000003},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":86.13611320754718},"Rituximab","IV","Rituximab IV",375,"mg/m2",7,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":36525.428625},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":36525.428625},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":2067.4770919811317},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":38047.166625},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":4188.3},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":1178.2400000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":5366.540000000001}]
["CLL","CLL",1.2017,"First-line therapy for CLL/SLL without del(17p)/TP53 mutation","Patients <65 y without Significant Comorbidities",17032,"Pentostatin + cyclophosphamide + rituximab (PCR)",4,2,3,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":51439.914515},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":55533.330514999994},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":51481.098515000005},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2896.5719159433957},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2667.200293301886},"Rituximab","IV","Rituximab IV",375,"mg/m2",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":5217.918375},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":5217.918375},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":295.35387028301886},"Rituximab","IV","Rituximab IV",500,"mg/m2",5,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":34786.1225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":34786.1225},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":1969.025801886792},"Pentostatin","IV","Pentostatin IV",2,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":3.4},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":188.1666},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":188.1666},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":3838.5986399999997},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":3838.5986399999997},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":217.27916830188676},"Cyclophosphamide","IV","Cyclophosphamide IV",250,"mg/m2",18,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":425},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":3236.715},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":3236.715},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":183.2102830188679},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":47079.354515},2,18,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":41.184},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4093.4159999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":41.184},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":4093.4159999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":2.3311698113207546},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":231.70279245283015},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":168.32000000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":841.6000000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":2512.9800000000005},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":4360.560000000001}]
["CLL","CLL",1.2017,"First-line therapy for CLL/SLL without del(17p)/TP53 mutation","Patients <65 y without Significant Comorbidities",17033,"Bendamustine",3,3,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":49998.84},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":52727.78399999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":50026.295999999995},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2889.762113207547},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2736.8476981132076},"Bendamustine","IV","Bendamustine IV",100,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":23.688},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":23.688},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":48323.52},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":48323.52},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":2735.2935849056603},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":48323.52},2,12,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":27.455999999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2728.9439999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":27.455999999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2728.9439999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":1.5541132075471693},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":154.46852830188675},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1675.3200000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1675.3200000000002}]
["CLL","CLL",1.2017,"First-line therapy for CLL/SLL without del(17p)/TP53 mutation","Patients <65 y without Significant Comorbidities",17026,"Bendamustine + rituximab",4,3,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":86180.448875},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":88909.392875},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":86207.90487500001},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":4880.612426886792},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":4727.698011792451},"Bendamustine","IV","Bendamustine IV",90,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":153},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":23.688},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":23.688},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":43491.168},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":43491.168},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":2461.764226415094},"Rituximab","IV","Rituximab IV",375,"mg/m2",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":5217.918375},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":5217.918375},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":295.35387028301886},"Rituximab","IV","Rituximab IV",500,"mg/m2",5,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":34786.1225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":34786.1225},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":1969.025801886792},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":83495.208875},2,12,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":27.455999999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2728.9439999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":27.455999999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2728.9439999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":1.5541132075471693},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":154.46852830188675},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1675.3200000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":168.32000000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":841.6000000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2685.2400000000002}]
["CLL","CLL",1.2017,"First-line therapy for CLL/SLL without del(17p)/TP53 mutation","Patients <65 y without Significant Comorbidities",17023,"Ibrutinib",4,4,4,4,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":8},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":16},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":9261.800289062501},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":9261.800289062501},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":9261.800289062501},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Ibrutinib","PO","Ibrutinib PO",420,"mg",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":420},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.7249941517857144},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":111141.60346875},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":9261.800289062501},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":9261.800289062501},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["CLL","CLL",1.2017,"Relapsed or refractory therapy for CLL/SLL without del(17p)/TP53 mutation","Frail patient with significant comorbidity and patients >= 65 y or younger patients with significant comorbidities",17035,"Ibrutinib",4,4,4,4,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":8},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":16},0,0,0,1,"Second-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":9261.800289062501},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":9261.800289062501},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":9261.800289062501},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Ibrutinib","PO","Ibrutinib PO",420,"mg",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":420},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.7249941517857144},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":111141.60346875},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":9261.800289062501},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":9261.800289062501},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["CLL","CLL",1.2017,"Relapsed or refractory therapy for CLL/SLL without del(17p)/TP53 mutation","Frail patient with significant comorbidity and patients >= 65 y or younger patients with significant comorbidities",17118,"Bendamustine",3,3,3,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","Second-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":35501.784},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":38230.727999999996},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":35529.24},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2069.1740377358487},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1916.2596226415092},"Bendamustine","IV","Bendamustine IV",70,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":119},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":23.688},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":23.688},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":33826.464},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":33826.464},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":1914.705509433962},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":33826.464},2,12,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":27.455999999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2728.9439999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":27.455999999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2728.9439999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":1.5541132075471693},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":154.46852830188675},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1675.3200000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1675.3200000000002}]
["CLL","CLL",1.2017,"Relapsed or refractory therapy for CLL/SLL without del(17p)/TP53 mutation","Frail patient with significant comorbidity and patients >= 65 y or younger patients with significant comorbidities",17046,"Lenalidomide ",3,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","Second-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":12580.298602075747},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":12580.298602075747},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":12580.298602075747},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Lenalidomide","PO","Lenalidomide PO",25,"mg",273,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":25},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":22.119206333319998},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":150963.58322490897},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":12580.298602075747},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":12580.298602075747},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["CLL","CLL",1.2017,"RELPASED OR REFRACTORY THERAPY FOR CLL/SLL WITHOUT del(17p)/TP53 MUTATION","Patients <65 y without Significant Comorbidities",17075,"Idelalisib + bendamustine + rituximab",4,2,3,4,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2B","Second-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":133728.33247488798},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":136457.27647488797},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":133755.788474888},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":4333.55370990566},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":4180.63929481132},"Bendamustine","IV","Bendamustine IV",70,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":119},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":23.688},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":23.688},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":33826.464},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":33826.464},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":1914.705509433962},"Rituximab","IV","Rituximab IV",375,"mg/m2",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":5217.918375},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":5217.918375},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":295.35387028301886},"Rituximab","IV","Rituximab IV",500,"mg/m2",5,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":34786.1225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":34786.1225},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":1969.025801886792},"Idelalisib","PO","Idelalisib PO",150,"mg",336,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":150},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":1.1351703888866667},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":57212.587599888},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":57212.587599888},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":131043.09247488799},2,12,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":27.455999999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2728.9439999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":27.455999999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2728.9439999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":1.5541132075471693},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":154.46852830188675},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1675.3200000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":168.32000000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":841.6000000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2685.2400000000002}]
["CLL","CLL",1.2017,"TREATMENT OF CLL/SLL WITH del(17p)/TP53 MUTATION","First-line therapy",17082,"HDMP + rituximab",3,3,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":69079.73550000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":69079.73550000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":69079.73550000001},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":3760.192952830188},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":3760.192952830188},"Methylprednisolone","IV","Methylprednisolone IV",1000,"mg/m2",9,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.24935000000000002},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.24935000000000002},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":3815.0550000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":3815.0550000000003},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":215.94650943396226},"Rituximab","IV","Rituximab IV",375,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":62615.0205},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":62615.0205},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":3544.246443396226},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":66430.0755},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":629.82},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":2019.8400000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2649.6600000000003}]
["CLL","CLL",1.2017,"TREATMENT OF CLL/SLL WITH del(17p)/TP53 MUTATION","Relapsed/refractory therapy",17095,"Lenalidomide",3,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","Second-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":12580.298602075747},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":12580.298602075747},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":12580.298602075747},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Lenalidomide","PO","Lenalidomide PO",25,"mg",273,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":25},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":22.119206333319998},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":150963.58322490897},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":12580.298602075747},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":12580.298602075747},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["CML","Chronic Myeloid Leukemia",1.2017,"Primary treatment for chronic phase CML","High-risk",18012,"Nilotinib",5,4,5,5,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":9},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":19},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":8590.712239586375},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8590.712239586375},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8590.712239586375},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Nilotinib","PO","Nilotinib PO",300,"mg",730,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":300},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.4707239583335},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":103088.5468750365},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":8590.712239586375},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":8590.712239586375},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["CML","Chronic Myeloid Leukemia",1.2017,"Second-line and subsequent therapy for CP-CML","Third-line therapy",18038,"Dasatinib (after second-line bosutinib)",3,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","Third-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":8747.429045146131},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8747.429045146131},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8747.429045146131},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Dasatinib","PO","Dasatinib PO",100,"mg",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":100},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.8758670833357143},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":104969.14854175357},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":8747.429045146131},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":8747.429045146131},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["CML","Chronic Myeloid Leukemia",1.2017,"TKI Therapy for Advanced Phase","Accelerated Phase",18013,"Bosutinib",3,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":10661.683863897},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":10661.683863897},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":10661.683863897},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Bosutinib","PO","Bosutinib PO",400,"mg",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":400},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.876302783334},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":127940.206366764},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":10661.683863897},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":10661.683863897},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["CML","Chronic Myeloid Leukemia",1.2017,"TKI Therapy for Advanced Phase","Blast Phase",18023,"Imatinib",3,4,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":15005.2640625},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":15005.2640625},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":15005.2640625},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Imatinib","PO","Imatinib PO",600,"mg",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":600},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.82220625},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":180063.16875},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":15005.2640625},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":15005.2640625},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["CML","Chronic Myeloid Leukemia",1.2017,"Relapse or failure to achieve CCyR following allogenic HCT","Blast Phase",18066,"Imatinib",2,3,2,2,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":9},0,0,0,"2A","relapse",1,0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":15005.2640625},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":15005.2640625},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":15005.2640625},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Imatinib","PO","Imatinib PO",600,"mg",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":600},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.82220625},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":180063.16875},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":15005.2640625},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":15005.2640625},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Brain","Central Nervous System Cancers",1.2016,"Glioblastoma","Adjuvant treatment, Good performance status (KPS >= 60), MGMT promoter methylation, age <= 70 years",15068,"Standard brain RT + concurrent temozolomide + adjuvant temozolomide + alternating electric field therapy",4,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,1,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":5061.546},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":5061.546},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":5061.546},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":286.5026037735849},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":286.5026037735849},"Temozolomide","PO","Temozolomide PO",75,"mg/m2",42,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.3892},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.3892},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":2084.166},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":2084.166},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":117.97166037735849},"Temozolomide","PO","Temozolomide PO",150,"mg/m2",30,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":255},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.3892},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.3892},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":2977.38},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":2977.38},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":168.5309433962264},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":5061.546},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Brain","Central Nervous System Cancers",1.2016,"Glioblastoma","Adjuvant treatment, poor performance status (KPS < 60), any MGMT promoter methylation, > 70 years",15082,"Temozolomide",3,4,3,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":2977.38},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":2977.38},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":2977.38},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":168.5309433962264},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":168.5309433962264},"Temozolomide","PO","Temozolomide PO",150,"mg/m2",30,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":255},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.3892},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.3892},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":2977.38},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":2977.38},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":168.5309433962264},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":2977.38},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Brain","Central Nervous System Cancers",1.2016,"Glioblastoma","Recurrence therapy, local resected",15100,"Bevacizumab + irinotecan",2,2,2,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":4},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":9},0,0,0,"2A","Second-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":11930.659270833334},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":21344.056770833336},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":11935.616604166667},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1170.3891568396225},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":637.8359398584905},"Bevacizumab","IV","Bevacizumab IV",10,"mg/kg",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.3726},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.3726},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":134181.32},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":11181.776666666667},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":632.9307547169811},"Irinotecan","IV","Irinotecan IV",125,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":212.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.17745},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.17745},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":980.41125},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":81.7009375},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":4.624581367924527},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":11263.477604166666},2,26,1,26,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":59.48799999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":5912.7119999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":107048.058},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4.957333333333333},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":492.72599999999994},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":8920.6715},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.2806037735849056},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":27.890150943396222},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":504.9436698113208},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":302.48833333333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":364.6933333333333},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":667.1816666666666}]
["Brain","Central Nervous System Cancers",1.2016,"ADULT LOW-GRADE INFILTRATIVE SUPRANTENTORIAL ASTROCYTOMA/OLIGODENDROGLIOMA (EXCLUDING PILOCYTIC ASTROCYTOMA)","Adjuvant, low-risk",15005,"Combination PCV",3,2,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2B","First-line",0,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":18294.49824},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":18294.49824},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":18294.49824},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":7.232685283018868},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":7.232685283018868},"Procarbazine","PO","Procarbazine PO",60,"mg/m2",84,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":1.3600999999999999},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":11653.3368},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":11653.3368},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},"Lomustine","PO","Lomustine PO",110,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":187},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":4.312},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":4838.064},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":4838.064},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},"Vincristine","IV","Vincristine IV",1.4,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":2.38},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":4.474},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":4.474},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":127.77744},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":127.77744},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":7.232685283018868},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":16619.17824},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":1675.3200000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1675.3200000000002}]
["Brain","Central Nervous System Cancers",1.2016,"ADULT LOW-GRADE INFILTRATIVE SUPRANTENTORIAL ASTROCYTOMA/OLIGODENDROGLIOMA (EXCLUDING PILOCYTIC ASTROCYTOMA)","Recurrent or Progressive, low-grade disease, patients w/ or w/o prior fractionated external beam RT, unresected",15013,"Combination PCV",3,2,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2B","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":18294.49824},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":18294.49824},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":18294.49824},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":7.232685283018868},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":7.232685283018868},"Procarbazine","PO","Procarbazine PO",60,"mg/m2",84,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":1.3600999999999999},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":11653.3368},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":11653.3368},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},"Lomustine","PO","Lomustine PO",110,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":187},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":4.312},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":4838.064},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":4838.064},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},"Vincristine","IV","Vincristine IV",1.4,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":2.38},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":4.474},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":4.474},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":127.77744},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":127.77744},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":7.232685283018868},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":16619.17824},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":1675.3200000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1675.3200000000002}]
["Brain","Central Nervous System Cancers",1.2016,"ANAPLASTIC GLIOMA","Recurrence - Diffuse or multiple",15032,"Combination PCV",3,2,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2B","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":18294.49824},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":18294.49824},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":18294.49824},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":7.232685283018868},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":7.232685283018868},"Procarbazine","PO","Procarbazine PO",60,"mg/m2",84,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":1.3600999999999999},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":11653.3368},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":11653.3368},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},"Lomustine","PO","Lomustine PO",110,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":187},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":4.312},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":4838.064},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":4838.064},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},"Vincristine","IV","Vincristine IV",1.4,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":2.38},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":4.474},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":4.474},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":127.77744},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":127.77744},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":7.232685283018868},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":16619.17824},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":1675.3200000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1675.3200000000002}]
["Brain","Central Nervous System Cancers",1.2016,"ANAPLASTIC GLIOMA","Recurrence - Local resected",15042,"Temozolomide",3,3,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2B","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":14589.162},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":14589.162},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":14589.162},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":825.8016226415094},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":825.8016226415094},"Temozolomide","PO","Temozolomide PO",75,"mg/m2",294,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.3892},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.3892},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":14589.162},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":14589.162},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":825.8016226415094},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":14589.162},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Brain","Central Nervous System Cancers",1.2016,"ANAPLASTIC GLIOMA","Recurrence - Local resected",15048,"Bevacizumab + carmustine",2,3,2,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":10},0,0,0,"2A","Second-line",1,0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":21063.5412205},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":21404.659220499998},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":21066.9732205},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1187.578850216981},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1168.4645483301886},"Bevacizumab","IV","Bevacizumab IV",10,"mg/kg",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.3726},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.3726},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":134181.32},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":11181.776666666667},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":632.9307547169811},"Carmustine","IV","Carmustine IV",200,"mg/m2",8.67,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":340},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":38.500569999999996},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":38.500569999999996},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":113491.98024599999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":9457.665020499999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":535.3395294622641},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":20639.441687166665},2,18,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":41.184},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4093.4159999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":3.432},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":341.118},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.1942641509433962},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":19.308566037735847},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":302.48833333333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":121.61120000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":424.0995333333334}]
["Colon","Colon Cancer",2.2016,"Adjuvant therapy","Low risk Stage III",19019,"Infusional 5-FU + leucovorin",4,3,4,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":3469.41296},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":3627.63596},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":3470.31984},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":50.05901660377358},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":41.15433056603773},"Fluorouracil","PUMP","Fluorouracil PUMP",2400,"mg/m2",13,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":4080},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":179.48736},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":179.48736},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":10.15966188679245},"Leucovorin","IV","Leucovorin IV",400,"mg/m2",13,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06184},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06184},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":546.6656},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":546.6656},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":30.943335849056602},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":726.15296},1,13,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0.90688},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":158.22299999999998},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.90688},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":158.22299999999998},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.05133283018867924},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":8.956018867924525},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1833.52},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":909.74},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2743.26}]
["Colon","Colon Cancer",2.2016,"Neoadjuvant/adjuvant therapy for resectable synchronous liver and/or lung metastases","Neoadjuvant/between resections",19027,"CapeOx",4,3,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":12466.093812},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":14437.755851999998},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":12485.930772},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":734.6276293584904},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":624.14696445283},"Capecitabine","PO","Capecitabine PO",1000,"mg/m2",242.67,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":9780.474612},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":9780.474612},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":553.611770490566},"Oxaliplatin","IV","Oxaliplatin IV",130,"mg/m2",8.67,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":221},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1226.2848},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1226.2848},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":69.4123471698113},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":11006.759412},2,8.67,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":19.836959999999998},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1971.6620399999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":19.836959999999998},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":1971.6620399999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":1.12284679245283},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":111.60351169811318},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":1459.3344000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1459.3344000000002}]
["Colon","Colon Cancer",2.2016,"Neoadjuvant/adjuvant therapy for resectable synchronous liver and/or lung metastases","Neoadjuvant/between resections",19199,"FOLFIRI + panitumumab",3,2,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":11388.564936666666},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":20801.96243666667},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":11393.52227},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1100.0484398113206},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":567.4952228301885},"Irinotecan","IV","Irinotecan IV",180,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":306},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.17745},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.17745},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1411.7921999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":117.64934999999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":6.659397169811319},"Leucovorin","IV","Leucovorin IV",400,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06184},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06184},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1093.3312},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":91.11093333333334},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":5.157222641509434},"Fluorouracil","IV","Fluorouracil IV",400,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":59.829119999999996},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":4.98576},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0.28221283018867926},"Fluorouracil","PUMP","Fluorouracil PUMP",2400,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":4080},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":358.97472},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":29.914559999999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":1.6932769811320754},"Panitumumab","IV","Panitumumab IV",6,"mg/kg",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.7441},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.7441},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":117325.572},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":9777.131},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":553.4225094339621},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":10020.791603333333},2,26,1,26,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":59.48799999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":5912.7119999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":107048.058},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4.957333333333333},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":492.72599999999994},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":8920.6715},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.2806037735849056},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":27.890150943396222},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":504.9436698113208},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":364.6933333333333},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":151.62333333333333},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":243.38166666666663},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":305.58666666666664},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":302.48833333333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1367.773333333333}]
["Colon","Colon Cancer",2.2016,"Neoadjuvant/adjuvant therapy for resectable metachronous metastases","Neoadjuvant",19203,"FLOX",3,2,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":6626.707200000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":21025.1142},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":6647.2992},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":918.6030679245282},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":104.76448301886792},"Fluorouracil","IV","Fluorouracil IV",500,"mg/m2",18,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":51.7752},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":51.7752},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":2.9306716981132075},"Leucovorin","IV","Leucovorin IV",500,"mg/m2",18,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06184},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06184},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":946.152},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":946.152},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":53.55577358490566},"Oxaliplatin","IV","Oxaliplatin IV",85,"mg/m2",9,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":144.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":832.32},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":832.32},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":47.11245283018867},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":1830.2472000000002},2,9,1,3,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":20.592},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2046.7079999999999},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":20.592},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2046.7079999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":12351.699},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":1.1655849056603773},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":115.85139622641508},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":699.1527735849056},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":2021.94},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":1259.64},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":1514.88},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":4796.46}]
["Colon","Colon Cancer",2.2016,"Advanced or metastatic disease","First-line",19060,"FOLFIRI + panitumumab",4,2,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":11388.564936666666},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":20801.96243666667},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":11393.52227},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1100.0484398113206},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":567.4952228301885},"Fluorouracil","PUMP","Fluorouracil PUMP",2400,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":4080},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":358.97472},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":29.914559999999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":1.6932769811320754},"Irinotecan","IV","Irinotecan IV",180,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":306},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.17745},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.17745},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1411.7921999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":117.64934999999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":6.659397169811319},"Leucovorin","IV","Leucovorin IV",400,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06184},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06184},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":1093.3312},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":91.11093333333334},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":5.157222641509434},"Panitumumab","IV","Panitumumab IV",6,"mg/kg",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.7441},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.7441},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":117325.572},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":9777.131},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":553.4225094339621},"Fluorouracil","IV","Fluorouracil IV",400,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":59.829119999999996},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":4.98576},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0.28221283018867926},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":10020.791603333333},2,26,1,26,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":59.48799999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":5912.7119999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":107048.058},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4.957333333333333},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":492.72599999999994},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":8920.6715},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.2806037735849056},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":27.890150943396222},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":504.9436698113208},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":305.58666666666664},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":364.6933333333333},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":151.62333333333333},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":302.48833333333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":243.38166666666663},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1367.7733333333333}]
["Colon","Colon Cancer",2.2016,"Advanced or metastatic disease","First-line",19062,"FOLFOXIRI + bevacizumab",4,2,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2B","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":7519.1889175},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":16932.5864175},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7524.146250833333},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":874.1604575943397},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":341.6072406132076},"Fluorouracil","PUMP","Fluorouracil PUMP",3200,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":5440},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":478.63295999999997},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":39.88608},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":2.257702641509434},"Irinotecan","IV","Irinotecan IV",165,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":280.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.17745},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.17745},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1294.14285},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":107.8452375},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":6.104447405660377},"Oxaliplatin","IV","Oxaliplatin IV",85,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":144.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":2404.48},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":200.37333333333333},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":11.34188679245283},"Leucovorin","IV","Leucovorin IV",400,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06184},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06184},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":1093.3312},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":91.11093333333334},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":5.157222641509434},"Bevacizumab","IV","Bevacizumab IV",5,"mg/kg",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":350},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.3726},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.3726},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":67090.66},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":5590.888333333333},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":316.46537735849057},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":6030.1039175},2,26,1,26,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":59.48799999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":5912.7119999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":107048.058},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4.957333333333333},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":492.72599999999994},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":8920.6715},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.2806037735849056},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":27.890150943396222},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":504.9436698113208},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":305.58666666666664},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":364.6933333333333},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":364.6933333333333},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":151.62333333333333},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":302.48833333333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1489.085}]
["Colon","Colon Cancer",2.2016,"Advanced or metastatic disease","Second-line, after prior bevacizumab",19076,"FOLFIRI + ramucirumab",3,2,3,3,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2A","Second-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":15294.193936666667},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":24707.59143666667},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":15299.15127},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1321.1217794339623},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":788.5685624528302},"Fluorouracil","PUMP","Fluorouracil PUMP",2400,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":4080},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":358.97472},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":29.914559999999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":1.6932769811320754},"Irinotecan","IV","Irinotecan IV",180,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":306},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.17745},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.17745},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1411.7921999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":117.64934999999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":6.659397169811319},"Leucovorin","IV","Leucovorin IV",400,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06184},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06184},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":1093.3312},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":91.11093333333334},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":5.157222641509434},"Ramucirumab","IV","Ramucirumab IV",8,"mg/kg",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":560},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":11.277},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":11.277},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":164193.12},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":13682.76},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":774.4958490566038},"Fluorouracil","IV","Fluorouracil IV",400,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":59.829119999999996},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":4.98576},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0.28221283018867926},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":13926.420603333334},2,26,1,26,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":59.48799999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":5912.7119999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":107048.058},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4.957333333333333},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":492.72599999999994},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":8920.6715},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.2806037735849056},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":27.890150943396222},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":504.9436698113208},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":305.58666666666664},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":364.6933333333333},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":151.62333333333333},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":302.48833333333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":243.38166666666663},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1367.7733333333333}]
["Colon","Colon Cancer",2.2016,"Advanced or metastatic disease","Second-line, after prior bevacizumab",19092,"Irinotecan + ziv-aflibercept",3,2,2,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":10},0,0,0,"2A","Second-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":5743.117683333333},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":15156.515183333333},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":5748.075016666667},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":820.1509537735849},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":287.59773679245285},"Irinotecan","IV","Irinotecan IV",180,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":306},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.17745},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.17745},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1411.7921999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":117.64934999999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":6.659397169811319},"Ziv-aflibercept","IV","Ziv-aflibercept IV",4,"mg/kg",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":280},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.173},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.173},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":59499.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":4958.286666666667},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":280.6577358490566},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":5075.936016666667},2,26,1,26,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":59.48799999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":5912.7119999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":107048.058},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4.957333333333333},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":492.72599999999994},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":8920.6715},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.2806037735849056},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":27.890150943396222},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":504.9436698113208},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":364.6933333333333},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":302.48833333333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":667.1816666666666}]
["Colon","Colon Cancer",2.2016,"Advanced or metastatic disease","Third-line",19115,"Cetuximab",3,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","Third-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":10734.977499999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":10734.977499999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":10734.977499999999},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":590.518254716981},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":590.518254716981},"Cetuximab","IV","Cetuximab IV",500,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.6647},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.6647},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":125189.87},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":10432.489166666666},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":590.518254716981},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":10432.489166666666},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":302.48833333333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":302.48833333333334}]
["Colon","Colon Cancer",2.2016,"Advanced or metastatic disease","Fourth-line",19138,"Cetuximab",2,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2A","Fourth-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":10734.977499999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":10734.977499999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":10734.977499999999},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":590.518254716981},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":590.518254716981},"Cetuximab","IV","Cetuximab IV",500,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.6647},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.6647},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":125189.87},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":10432.489166666666},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":590.518254716981},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":10432.489166666666},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":302.48833333333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":302.48833333333334}]
["Stomach","Gastric Cancer",3.2016,"Preoperative/primary treatment-chemoradiation","Preoperative chemoradiation",22013,"Capecitabine + cisplatin + RT",4,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},1,1,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":2506.6820000000002},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":6302.357000000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":6017.472},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":309.0994528301887},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":292.9738867924528},"Capecitabine","PO","Capecitabine PO",800,"mg/m2",50,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1360},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1612.144},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":1612.144},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":91.25343396226415},"Cisplatin","IV","Cisplatin IV",30,"mg/m2",5,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":51},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":52.938},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":52.938},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":2.996490566037736},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":1665.082},3,5,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3510.7899999999995},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3795.675},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":3510.7899999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3795.675},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":198.7239622641509},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":214.84952830188678},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":841.6000000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":841.6000000000001}]
["Stomach","Gastric Cancer",3.2016,"Preoperative/primary treatment-chemoradiation","Concurrent chemoradiation (surgically unresectable locoregional disease)",22100,"Paclitaxel + fluorouracil + RT",3,3,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,1,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":4638.311},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":4942.585999999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":4640.054999999999},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":23.605811320754714},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":6.481415094339622},"Paclitaxel","IV","Paclitaxel IV",45,"mg/m2",5,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":76.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":69.615},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":69.615},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":3.940471698113207},"Fluorouracil","Pump","Fluorouracil Pump",300,"mg/m2",5,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":510},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":8.629199999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":8.629199999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0.48844528301886786},"Fluorouracil","REFILL","Fluorouracil REFILL",300,"mg/m2",20,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":510},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":34.516799999999996},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":34.516799999999996},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":1.9537811320754714},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":112.761},1,25,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1.744},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":304.275},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":1.744},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":304.275},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.09871698113207546},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":17.22311320754717},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":985.1500000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":705.1999999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":2835.2},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":4525.549999999999}]
["Stomach","Gastric Cancer",3.2016,"Preoperative/primary treatment-chemoradiation","Concurrent chemoradiation (locoregional disease in non-surgical candidates)",22106,"Fluorouracil + oxaliplatin + leucovorin + RT",4,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},1,1,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":3826.2408},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":29894.110800000002},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":3839.9688},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1525.1372150943396},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":50.374460377358474},"Fluorouracil","PUMP","Fluorouracil PUMP",1600,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":2720},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":55.226879999999994},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":55.226879999999994},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":3.126049811320754},"Oxaliplatin","IV","Oxaliplatin IV",85,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":144.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":554.88},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":554.88},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":31.408301886792447},"Leucovorin","IV","Leucovorin IV",400,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06184},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06184},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":252.3072},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":252.3072},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":14.281539622641507},"Fluorouracil","IV","Fluorouracil IV",400,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":13.806719999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":13.806719999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0.7815124528301886},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":876.2208},2,6,1,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":13.727999999999998},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1364.4719999999998},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":13.727999999999998},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":1364.4719999999998},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.7770566037735847},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":77.23426415094337},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":846.24},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":1009.9200000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":419.88},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":673.98},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2950.02}]
["Stomach","Gastric Cancer",3.2016,"Primary treatment for surgically unresectable locoregional disease- chemotherapy",null,22123,"Fluorouracil + irinotecan + leucovorin",3,3,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":1308.945603333333},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":10722.343103333333},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":1313.9029366666666},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":546.6259303773585},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":14.072713396226414},"Fluorouracil","Pump","Fluorouracil Pump",2400,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":4080},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":358.97472},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":29.914559999999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":1.6932769811320754},"Irinotecan","IV","Irinotecan IV",180,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":306},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.17745},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.17745},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1411.7921999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":117.64934999999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":6.659397169811319},"Leucovorin","IV","Leucovorin IV",400,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06184},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06184},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":1093.3312},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":91.11093333333334},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":5.157222641509434},"Fluorouracil","IV","Fluorouracil IV",400,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":59.829119999999996},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":4.98576},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0.28221283018867926},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":243.66060333333334},2,26,1,26,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":59.48799999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":5912.7119999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":107048.058},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4.957333333333333},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":492.72599999999994},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":8920.6715},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.2806037735849056},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":27.890150943396222},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":504.9436698113208},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":305.58666666666664},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":364.6933333333333},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":151.62333333333333},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":243.38166666666663},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1065.2849999999999}]
["Stomach","Gastric Cancer",3.2016,"Perioperative chemotherapy",null,22132,"Epirubicin + oxaliplatin + fluorouracil",4,2,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2B","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":21029.110559999997},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":47096.980559999996},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":21042.838559999997},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1550.4883335849056},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":75.72557886792451},"Epirubicin","IV","Epirubicin IV",50,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":85},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":330.4800000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":330.4800000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":18.706415094339626},"Oxaliplatin","IV","Oxaliplatin IV",130,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":221},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":848.64},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":848.64},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":48.03622641509433},"Fluorouracil","PUMP","Fluorouracil Pump",200,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":340},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":6.903359999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":6.903359999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0.3907562264150943},"Fluorouracil","REFILL","Fluorouracil REFILL",200,"mg/m2",120,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":340},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":138.06719999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":138.06719999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":7.815124528301886},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":1324.09056},2,6,1,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":13.727999999999998},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1364.4719999999998},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":13.727999999999998},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":1364.4719999999998},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.7770566037735847},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":77.23426415094337},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":1009.9200000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":846.24},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":17011.199999999997},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":19705.019999999997}]
["Stomach","Gastric Cancer",3.2016,"Postoperative chemotherapy",null,22139,"Capecitabine + cisplatin",4,3,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":7907.976},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":12462.785999999998},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":12120.923999999999},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":648.2754339622641},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":628.924754716981},"Capecitabine","PO","Capecitabine PO",1000,"mg/m2",168,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":6771.0048},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":6771.0048},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":383.2644226415094},"Cisplatin","IV","Cisplatin IV",60,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":127.05120000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":127.05120000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":7.191577358490566},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":6898.056},3,6,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":238.46875471698107},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":257.8194339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":1009.9200000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1009.9200000000001}]
["Stomach","Gastric Cancer",3.2016,"First-line therapy",null,22040,"Docetaxel + cisplatin",3,2,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":919.8148785000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7962.1029985},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":1933.848056833333},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":425.5132503867923},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":84.29127255660376},"Docetaxel","IV","Docetaxel IV",70,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":119},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":5273.224389999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":439.43536583333326},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":24.873699952830183},"Cisplatin","IV","Cisplatin IV",70,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":119},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":428.127252},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":35.677271},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":2.0194681698113204},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":475.1126368333333},3,17.33,1,17.33,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":12168.398139999998},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":13155.809549999998},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":71351.64789},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":1014.0331783333331},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":1096.3174625},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":5945.970657499999},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":57.398104433962246},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":62.0557054245283},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":336.5643768396225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":243.08213333333336},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":444.70224166666674}]
["Stomach","Gastric Cancer",3.2016,"First-line therapy",null,22050,"Epirubicin + cisplatin + fluorouracil",4,2,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,1,"First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":27076.69568},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":66087.63968},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":32693.95968},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2253.6384724528302},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":363.4301705660377},"Epirubicin","IV","Epirubicin IV",50,"mg/m2",8,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":85},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.6480000000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":440.6400000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":440.6400000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":24.941886792452834},"Fluorouracil","PUMP","Fluorouracil PUMP",200,"mg/m2",8,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":340},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":9.20448},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":9.20448},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0.5210083018867924},"Cisplatin","IV","Cisplatin IV",60,"mg/m2",8,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":169.4016},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":169.4016},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":9.588769811320754},"Fluorouracil","REFILL","Fluorouracil REFILL",200,"mg/m2",160,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":340},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":184.0896},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":184.0896},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":10.420166037735846},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":803.3356800000001},3,8,1,8,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":5617.263999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":6073.08},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":32937.864},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":5617.263999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":6073.08},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":32937.864},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":317.95833962264146},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":343.7592452830188},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1864.4073962264151},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1116.88},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":1128.32},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":1346.5600000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":22681.6},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":26273.36}]
["Stomach","Gastric Cancer",3.2016,"Second-line therapy",null,22073,"Paclitaxel",3,3,4,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},1,0,0,1,"Second-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":344.86555583333336},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":362.44250833333336},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":344.9663009},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":4.409340566037734},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":3.4201212773584895},"Paclitaxel","IV","Paclitaxel IV",135,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":229.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":723.8567699999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":60.32139749999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":3.4144187264150934},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":60.32139749999999},1,17.33,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1.2089408},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":210.92342999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.10074506666666666},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":17.576952499999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":5.7025509433962255E-3},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0.9949218396226414},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":284.54415833333337},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":284.54415833333337}]
["Stomach","Gastric Cancer",3.2016,"First-line therapy for HER2 positive metastatic adenocarcinoma",null,22068,"Dose modified DCF (docetaxel + cisplatin + fluorouracil) + leucovorin + trastuzumab",3,2,2,2,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":9},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":8048.510153333333},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":18613.974153333333},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":9569.852486666667},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":959.0780652830189},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":447.14665018867925},"Fluorouracil","PUMP","Fluorouracil PUMP",2400,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":4080},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":358.97472},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":29.914559999999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":1.6932769811320754},"Leucovorin","IV","Leucovorin IV",400,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06184},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06184},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1093.3312},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":91.11093333333334},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":5.157222641509434},"Cisplatin","IV","Cisplatin IV",40,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":68},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":367.0368},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":30.5864},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":1.7313056603773584},"Docetaxel","IV","Docetaxel IV",40,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":68},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":4520.776},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":376.73133333333334},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":21.32441509433962},"Fluorouracil","IV","Fluorouracil IV",400,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":59.829119999999996},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":4.98576},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0.28221283018867926},"Trastuzumab","IV","Trastuzumab IV",6,"mg/kg",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":3970.134},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":330.8445},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":18.727047169811318},"Trastuzumab","IV","Trastuzumab IV",4,"mg/kg",25,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":280},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":9.4527},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":66168.9},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":5514.075},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":312.11745283018865},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":6378.248486666666},3,26,1,26,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":18256.107999999997},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":19737.51},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":107048.058},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":1521.342333333333},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":1644.7924999999998},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":8920.6715},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":86.11371698113206},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":93.10146226415092},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":504.9436698113208},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":305.58666666666664},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":151.62333333333333},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":364.6933333333333},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":302.48833333333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":243.38166666666663},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":11.634166666666667},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":290.85416666666674},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1670.2616666666668}]
["Oral cavity & pharynx","Head and Neck Cancers",2.2016,"VERY ADVANCED NON-NASOPHARYNGEAL HEAD AND NECK CANCERS ","Newly diagnosed (M0) T4b, any N; unresectable nodal disease with no metastases; or unfit for surgery, PS 0-1 ",23002,"Carboplatin + infusional 5-FU + RT",4,2,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,1,0,1,"First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":3168.17304},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":5897.117039999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":3195.6290400000003},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":162.67002113207542},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":9.755606037735848},"Fluorouracil","IV","Fluorouracil IV",600,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":41.420159999999996},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":41.420159999999996},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":2.3445373584905655},"Carboplatin","IV","Carboplatin IV",1.2236503856041132,"AUC",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1.2236503856041132},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"AUC"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":103.47288000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":103.47288000000002},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":5.856955471698114},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":144.89304},2,12,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":27.455999999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2728.9439999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":27.455999999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2728.9439999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":1.5541132075471693},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":154.46852830188675},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1347.96},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":1675.3200000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":3023.28}]
["Oral cavity & pharynx","Head and Neck Cancers",2.2016,"VERY ADVANCED NON-NASOPHARYNGEAL HEAD AND NECK CANCERS ","Newly diagnosed (M0) T4b, any N; unresectable nodal disease with no metastases; or unfit for surgery, PS 0-1 ",23012,"Induction docetaxel + cisplatin + 5-FU followed by cetuximab + RT",4,2,4,4,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,1,0,3,"First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":23700.448999999997},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":43205.921},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":42978.013},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2224.45420754717},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2211.5537547169806},"Docetaxel","IV","Docetaxel IV",75,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1304.07},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":1304.07},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":73.81528301886792},"Cisplatin","IV","Cisplatin IV",75,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":105.876},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":105.876},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":5.992981132075472},"Fluorouracil","PUMP","Fluorouracil PUMP",1500,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":2550},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":34.516799999999996},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":34.516799999999996},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":1.9537811320754714},"Fluorouracil","REFILL","Fluorouracil REFILL",1500,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":2550},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":34.516799999999996},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":34.516799999999996},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":1.9537811320754714},"Fluorouracil","REFILL","Fluorouracil REFILL",750,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":1275},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":17.258399999999998},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":17.258399999999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0.9768905660377357},"Cetuximab","IV","Cetuximab IV",400,"mg/m2",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.6647},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.6647},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":3851.996},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":3851.996},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":218.03750943396224},"Cetuximab","IV","Cetuximab IV",250,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":425},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.6647},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.6647},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":14444.984999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":14444.984999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":817.6406603773584},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":19793.218999999997},3,4,2,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":673.2800000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":564.16},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":567.04},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":567.04},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":3907.2300000000005}]
["Oral cavity & pharynx","Head and Neck Cancers",2.2016,"VERY ADVANCED NON-NASOPHARYNGEAL HEAD AND NECK CANCERS ","Newly diagnosed (M0) T4b, any N; unresectable nodal disease with no metastases; or unfit for surgery, PS 3",23036,"Paclitaxel",2,3,3,3,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":961.0553333333335},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":1013.7963333333335},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":961.3576266666668},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":9.056584905660376},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":6.088356226415095},"Paclitaxel","IV","Paclitaxel IV",80,"mg/m2",52,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":136},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1287.104},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":107.25866666666667},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":6.071245283018868},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":107.25866666666667},1,52,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3.62752},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":632.8919999999999},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.30229333333333336},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":52.74099999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.017110943396226416},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":2.9853396226415088},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":853.7966666666667},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":853.7966666666667}]
["Oral cavity & pharynx","Head and Neck Cancers",2.2016,"VERY ADVANCED NON-NASOPHARYNGEAL HEAD AND NECK CANCERS ","Metastatic (M1) disease at intial presentation, PS 0-1",23064,"Cisplatin",3,2,4,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":294.04966333333334},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":1390.3671258333331},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":1308.0828416666664},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":64.94065995283019},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":60.283058962264136},"Cisplatin","IV","Cisplatin IV",100,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":611.61036},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":50.967530000000004},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":2.8849545283018867},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":50.967530000000004},3,17.33,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":12168.398139999998},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":13155.809549999998},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":1014.0331783333331},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":1096.3174625},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":57.398104433962246},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":62.0557054245283},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":243.08213333333336},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":243.08213333333336}]
["Oral cavity & pharynx","Head and Neck Cancers",2.2016,"VERY ADVANCED NON-NASOPHARYNGEAL HEAD AND NECK CANCERS ","Metastatic (M1) disease at intial presentation, PS 0-1",23075,"Cisplatin + cetuximab",3,2,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":11439.148489166666},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":12535.465951666665},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":12453.1816675},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":661.5513482075471},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":656.8937472169811},"Cisplatin","IV","Cisplatin IV",75,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":458.70777},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":38.2256475},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":2.163715896226415},"Cetuximab","IV","Cetuximab IV",400,"mg/m2",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.6647},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.6647},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":3851.996},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":320.99966666666666},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":18.169792452830187},"Cetuximab","IV","Cetuximab IV",250,"mg/m2",51,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":425},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.6647},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.6647},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":122782.3725},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":10231.864375},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":579.1621344339623},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":10591.089689166665},3,17.33,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":12168.398139999998},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":13155.809549999998},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":1014.0331783333331},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":1096.3174625},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":57.398104433962246},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":62.0557054245283},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":243.08213333333336},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":11.634166666666667},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":593.3425000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":848.0588000000001}]
["Oral cavity & pharynx","Head and Neck Cancers",2.2016,"VERY ADVANCED NON-NASOPHARYNGEAL HEAD AND NECK CANCERS ","Metastatic (M1) disease at intial presentation - select patients with limited metastases, PS 0-1",23038,"Carboplatin + infusional 5-FU + RT",3,2,2,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":10},0,1,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":3168.17304},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":5897.117039999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":3195.6290400000003},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":162.67002113207542},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":9.755606037735848},"Fluorouracil","IV","Fluorouracil IV",600,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":41.420159999999996},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":41.420159999999996},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":2.3445373584905655},"Carboplatin","IV","Carboplatin IV",1.2236503856041132,"AUC",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1.2236503856041132},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"AUC"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":103.47288000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":103.47288000000002},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":5.856955471698114},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":144.89304},2,12,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":27.455999999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2728.9439999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":27.455999999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2728.9439999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":1.5541132075471693},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":154.46852830188675},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1347.96},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":1675.3200000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":3023.28}]
["Oral cavity & pharynx","Head and Neck Cancers",2.2016,"VERY ADVANCED NON-NASOPHARYNGEAL HEAD AND NECK CANCERS ","Persistant disease or progression (if disease progression or after platinum-containing therapy)",23088,"Nivolumab",3,3,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,1,"Persistent disease or progression",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":13695.684166666668},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":13695.684166666668},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":13695.684166666668},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":766.6664150943396},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":766.6664150943396},"Nivolumab","IV","Nivolumab IV",480,"mg",13,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":480},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":26.047},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":26.047},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":162533.28},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":13544.44},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":766.6664150943396},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":13544.44},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":151.24416666666667},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":151.24416666666667}]
["Kidney","Kidney Cancer",2.2017,"Clear cell carcinoma","First-line therapy for clear cell carcinoma, favorable risk",26009,"Bevacizumab + IFN",3,3,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,1,"First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":15591.251},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":15749.474},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":15592.15788},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":818.8967358490565},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":809.9920498113207},"Bevacizumab","IV","Bevacizumab IV",10,"mg/kg",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.3726},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.3726},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":134181.32},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":11181.776666666667},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":632.9307547169811},"Interferon alfa","SUBQ","Interferon alfa SUBQ",9000000,"IU",156,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":9000000},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.6728000000000002E-5},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.6728000000000002E-5},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"UNITS"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":37526.112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":3127.176},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":177.00996226415094},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":14308.952666666666},1,156,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":10.88256},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1898.676},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.90688},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":158.22299999999998},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.05133283018867924},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":8.956018867924525},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":302.48833333333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":979.8100000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1282.2983333333334}]
["Kidney","Kidney Cancer",2.2017,"Clear cell carcinoma","Subsequent therapy for clear cell carcinoma",26028,"Pazopanib",3,3,3,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","Subsequent",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":10166.154388884834},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":10166.154388884834},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":10166.154388884834},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Pazopanib","PO","Pazopanib PO",800,"mg",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":800},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.4177871666665},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":121993.852666618},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":10166.154388884834},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":10166.154388884834},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Kidney","Kidney Cancer",2.2017,"Systemic therapies for non-clear cell carcinoma",null,26036,"Sunitinib",3,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":11256.240703610907},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":11256.240703610907},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":11256.240703610907},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Sunitinib","PO","Sunitinib PO",50,"mg",242.67,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":50},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":11.132392833339999},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":135074.88844333088},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":11256.240703610907},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":11256.240703610907},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Kidney","Kidney Cancer",2.2017,"Systemic therapies for non-clear cell carcinoma, for risk groups other than poor-risk",null,26040,"Bevacizumab",2,4,2,2,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":10},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":11484.265},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":11484.265},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":11484.265},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":632.9307547169811},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":632.9307547169811},"Bevacizumab","IV","Bevacizumab IV",10,"mg/kg",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.3726},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.3726},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":134181.32},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":11181.776666666667},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":632.9307547169811},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":11181.776666666667},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":302.48833333333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":302.48833333333334}]
["Melanoma of the skin","Melanoma",1.2017,"Local/regional therapy","Local, satellite, or in-transit recurrence",20028,"IFN intralesional injection",2,4,2,2,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":10},0,0,0,"2B","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":3897.7200000000003},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":3897.7200000000003},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":3897.7200000000003},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":136.16150943396227},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":136.16150943396227},"Interferon alfa","intralesional","Interferon alfa intralesional",5000000,"IU",18,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":5000000},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.6728000000000002E-5},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.6728000000000002E-5},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"UNITS"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":2405.52},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":2405.52},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":136.16150943396227},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":2405.52},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1492.2},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1492.2}]
["Melanoma of the skin","Melanoma",1.2017,"Local/regional therapy","Disseminated (unresectable) distant metastatic disease",20108,"T-VEC intralesional injection",2,4,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":276319.217},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":276319.217},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":276319.217},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":15252.505867924527},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":15252.505867924527},"T-VEC","intralesional","T-VEC intralesional",2000000,"PFU",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":2000000},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":4.6131e-05},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":4.6131e-05},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"PFU"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":92.262},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":92.262},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.222377358490565},"T-VEC","intralesional","T-VEC intralesional",200000000,"PFU",25,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":200000000},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":4.6131e-05},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":4.6131e-05},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"PFU"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":230655},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":230655},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":13055.943396226414},"Filgrastim","SUBQ","Filgrastim SUBQ",0.125,"mg/m2",182,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0.2125},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":1000.9999999999999},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":1000.9999999999999},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":38713.674999999996},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":38713.674999999996},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":2191.3400943396223},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":269460.937},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":82.9},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":2072.5},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":4702.88},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":6858.280000000001}]
["Melanoma of the skin","Melanoma",1.2017,"Systemic therapy","Second-line or subsequent therapy, stage III (clinical satellite or in-transit) primary melanoma or local, satellite, or in-transit recurrence",20059,"Nivolumab",4,4,3,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":8},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,"2A","Second-line or subsequent",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":13695.684166666668},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":13695.684166666668},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":13695.684166666668},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":766.6664150943396},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":766.6664150943396},"Nivolumab","IV","Nivolumab IV",480,"mg",13,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":480},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":26.047},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":26.047},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":162533.28},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":13544.44},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":766.6664150943396},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":13544.44},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":151.24416666666667},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":151.24416666666667}]
["Melanoma of the skin","Melanoma",1.2017,"Systemic therapy","Second-line or subsequent therapy, stage III (clinical satellite or in-transit) primary melanoma or local, satellite, or in-transit recurrence",20072,"Imatinib",2,3,2,2,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":9},0,0,0,"2A","Second-line or subsequent",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":20007.01875},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":20007.01875},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":20007.01875},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Imatinib","PO","Imatinib PO",400,"mg",730,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":400},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.82220625},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":240084.225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":20007.01875},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":20007.01875},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Melanoma of the skin","Melanoma",1.2017,"Systemic therapy","Second-line or subsequent therapy, nodal recurrence with unresectable or incompletely resected disease, or distant metastatic unresectable disease",20085,"Paclitaxel",2,3,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2A","Second-line or subsequent",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":720.7915},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":760.34725},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":721.01822},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":6.792438679245283},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":4.566267169811321},"Paclitaxel","IV","Paclitaxel IV",80,"mg/m2",39,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":136},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":965.328},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":80.444},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":4.553433962264151},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":80.444},1,39,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2.72064},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":474.669},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.22672},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":39.555749999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.01283320754716981},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":2.2390047169811313},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":640.3475000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":640.3475000000001}]
["Myeloma","Multiple Myeloma",3.2017,"Primary Therapy for Transplant Candidates","Preferred ",27001,"Bortezomib + lenalidomide + dexamethasone",5,4,4,5,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":9},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":18},1,0,1,1,"First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":98303.131333296},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":98303.131333296},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":98303.131333296},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1855.1769962264145},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1855.1769962264145},"Bortezomib","IV","Bortezomib IV",1.3,"mg/m2",32,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":2.21},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":462.62999999999994},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":462.62999999999994},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":32717.193599999995},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":32717.193599999995},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":1851.916618867924},"Lenalidomide","PO","Lenalidomide PO",25,"mg",112,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":25},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":22.119206333319998},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":61933.777733295996},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":61933.777733295996},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},"Dexamethasone","PO","Dexamethasone PO",40,"mg",24,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":40},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":57.599999999999994},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":57.599999999999994},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":3.2603773584905658},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":94708.571333296},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":3594.56},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":3594.56}]
["Myeloma","Multiple Myeloma",3.2017,"Primary Therapy for Non-Transplant Candidates","Other",27015,"Carfilzomib + lenalidomide + dexamethasone",5,2,3,3,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2B","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":22659.549868742415},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":22736.632868742414},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":22659.99168207575},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":524.8379773584905},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":520.4997969811321},"Carfilzomib","IV","Carfilzomib IV",20,"mg/m2",2,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":34},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":31.812},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":31.812},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":2163.216},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":180.268},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":10.203849056603772},"Lenalidomide","PO","Lenalidomide PO",25,"mg",273,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":25},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":22.119206333319998},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":150963.58322490897},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":12580.298602075747},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},"Dexamethasone","PO","Dexamethasone PO",40,"mg",52,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":40},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":124.8},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":10.4},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0.5886792452830188},"Carfilzomib","IV","Carfilzomib IV",27,"mg/m2",74,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":45.9},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":31.812},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":31.812},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":108052.6392},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":9004.3866},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":509.6822603773585},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":21775.35320207575},1,76,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":5.30176},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":924.996},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.44181333333333334},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":77.083},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.02500830188679245},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":4.363188679245282},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":23.268333333333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":860.9283333333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":884.1966666666668}]
["Myeloma","Multiple Myeloma",3.2017,"Therapy for Previously Treated Multiple Myeloma","Preferred regimens",27055,"Pomalidomide + carfilzomib + dexamethasone",4,3,3,3,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},1,0,0,"2A","Second-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":23048.487133340917},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":23113.399133340918},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":23048.85918667425},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":441.40730943396215},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":437.7541049056603},"Pomalidomide","PO","Pomalidomide PO",4,"mg",273,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":4},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":160.11666666675},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":174847.400000091},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":14570.61666667425},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},"Carfilzomib","IV","Carfilzomib IV",20,"mg/m2",2,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":34},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":31.812},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":31.812},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":2163.216},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":180.268},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":10.203849056603772},"Dexamethasone","PO","Dexamethasone PO",20,"mg",16,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":20},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":19.2},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":1.5999999999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0.09056603773584905},"Carfilzomib","IV","Carfilzomib IV",27,"mg/m2",62,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":45.9},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":31.812},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":31.812},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":90530.58959999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":7544.215799999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":427.03108301886783},"Dexamethasone","PO","Dexamethasone PO",40,"mg",36,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":40},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":86.39999999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":7.199999999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0.4075471698113207},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":22303.90046667425},1,64,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4.46464},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":778.944},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.37205333333333335},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":64.91199999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.021059622641509432},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":3.6742641509433955},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":23.268333333333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":721.3183333333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":744.5866666666668}]
["Myeloma","Multiple Myeloma",3.2017,"Therapy for Previously Treated Multiple Myeloma","Other",27049,"Panobinostat + bortezomib + dexamethasone",3,2,4,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,1,"Second-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":15126.993587471667},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":15126.993587471667},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":15126.993587471667},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":241.70101415094334},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":241.70101415094334},"Panobinostat","PO","Panobinostat PO",20,"mg",102,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":20},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":61.1111804165},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":124666.80804966},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":10388.900670805},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},"Bortezomib","IV","Bortezomib IV",1.3,"mg/m2",50,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":2.21},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":462.62999999999994},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":462.62999999999994},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":51120.61499999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":4260.0512499999995},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":241.1349764150943},"Dexamethasone","PO","Dexamethasone PO",20,"mg",100,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":20},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":120},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":10},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0.5660377358490565},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":14658.951920805},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":468.0416666666667},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":468.0416666666667}]
["Lung","NSCLC",3.2017,"Sensitizing EGFR mutation positive","First-line",28004,"Gefitinib",5,4,5,5,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":9},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":19},0,0,0,1,"First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":7703.325},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7703.325},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7703.325},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Gefitinib","PO","Gefitinib PO",250,"mg",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":250},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":1.01304},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":92439.9},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":7703.325},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":7703.325},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Lung","NSCLC",3.2017,"Neoadjuvant/adjuvant therapy","Adjuvant",28033,"Cisplatin 100 mg/m2 day 1; vinorelbine 30 mg/m2 days 1, 8, 15, 22, every 28 days for 4 cycles",4,2,4,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":3760.6576000000005},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":23266.1296},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":6569.2896},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1152.4012981132075},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":207.2971471698113},"Cisplatin","IV","Cisplatin IV",100,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":141.168},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":141.168},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":7.990641509433962},"Vinorelbine","IV","Vinorelbine IV",30,"mg/m2",16,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":51},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.8731},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.8731},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":712.4496},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":712.4496},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":40.3273358490566},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":853.6176},3,4,1,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":673.2800000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":2233.76},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2907.0400000000004}]
["Lung","NSCLC",3.2017,"Neoadjuvant/adjuvant therapy","Adjuvant, patients with comorbidities or patients not able to tolerate cisplatin",28042,"Paclitaxel 200 mg/m2 day 1, carboplatin AUC 6 day 1, every 21 days",3,3,3,3,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":1763.2016400000002},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":21268.67364},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":4571.83364},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1127.6668098113207},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":182.5626588679245},"Carboplatin","IV","Carboplatin IV",6,"AUC",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":6},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"AUC"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":169.12164},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":169.12164},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":9.572923018867925},"Paclitaxel","IV","Paclitaxel IV",200,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":340},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":247.51999999999998},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":247.51999999999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":14.010566037735847},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":416.64164},3,4,1,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":788.1200000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1346.5600000000002}]
["Lung","NSCLC",3.2017,"Chemotherapy regimens used with radiation therapy","Definitive, concurrent chemotherapy/RT",28054,"Cisplatin 75 mg/m2 on day 1, pemetrexed 500 mg/m2 on day 1 every 21 days for 3 cycles; concurrent thoracic RT (nonsquamous) + additional 4 cycles of pemetrexed 500 mg/m2",4,2,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,1,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":39530.967000000004},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":41808.372},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":41637.441000000006},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2282.611811320755},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2272.9364716981136},"Cisplatin","IV","Cisplatin IV",75,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":79.407},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":79.407},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":4.494735849056603},"Pemetrexed","IV","Pemetrexed IV",500,"mg/m2",7,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":6.3814},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":6.3814},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":37969.33},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":37969.33},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":2149.207358490566},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":38048.737},3,3,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":119.23437735849053},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":128.90971698113205},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":504.96000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":977.2700000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1482.23}]
["Lung","NSCLC",3.2017,"Chemotherapy regimens used with radiation therapy - Stage III","Neoadjuvant, concurrent chemotherapy/RT",28065,"Cisplatin 100 mg/m2 days 1 and 29; vinblastine 5 mg/m2/weekly x 5; concurrent thoracic RT",4,2,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,1,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":1264.1815000000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":2782.4515},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":2668.4975},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":98.92989622641508},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":92.47966981132075},"Cisplatin","IV","Cisplatin IV",100,"mg/m2",2,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":70.584},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":70.584},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":3.995320754716981},"Vinblastine","IV","Vinblastine IV",5,"mg/m2",5,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":8.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":3.739},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":3.739},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":158.9075},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":158.9075},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":8.994764150943395},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":229.4915},3,2,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1404.3159999999998},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1518.27},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":1404.3159999999998},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":1518.27},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":79.48958490566037},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":85.9398113207547},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":336.64000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":698.0500000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1034.69}]
["Lung","NSCLC",3.2017,"Chemotherapy regimens used with radiation therapy - Stage III","Adjuvant, concurrent chemotherapy/RT",28082,"Paclitaxel 45–50 mg/m2 weekly; carboplatin AUC 2, concurrent thoracic RT + additional 2 cycles of paclitaxel 200 mg/m2 and carboplatin AUC 6",4,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,1,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":3069.5396400000004},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":12822.275640000002},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":4473.85564},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":573.3484324528301},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":100.79635698113206},"Carboplatin","IV","Carboplatin IV",2,"AUC",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":2},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"AUC"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":84.56082},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":84.56082},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":4.786461509433963},"Paclitaxel","IV","Paclitaxel IV",45,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":76.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":83.538},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":83.538},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":4.728566037735848},"Carboplatin","IV","Carboplatin IV",6,"AUC",2,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":6},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"AUC"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":84.56082},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":84.56082},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":4.786461509433963},"Paclitaxel","IV","Paclitaxel IV",200,"mg/m2",2,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":340},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":123.75999999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":123.75999999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":7.005283018867924},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":376.41963999999996},3,2,1,2,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1404.3159999999998},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1518.27},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":8234.466},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":1404.3159999999998},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":1518.27},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":8234.466},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":79.48958490566037},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":85.9398113207547},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":466.1018490566038},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":1182.1800000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":279.22},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":394.06000000000006},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2693.1200000000003}]
["Lung","NSCLC",3.2017,"Systemic therapy for advanced or metastatic disease","First-line, adenocarcinoma, large cell NSCLC NOS (PS 0-1)",28089,"Carboplatin + etoposide",3,3,3,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,1,"First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":3794.0424600000006},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":33052.25046},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8006.99046},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1681.2232335849055},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":263.56700716981123},"Carboplatin","IV","Carboplatin IV",6,"AUC",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":6},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"AUC"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":253.68246000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":253.68246000000002},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":14.359384528301888},"Etoposide","IV","Etoposide IV",100,"mg/m2",18,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":189.72},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":189.72},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":10.738867924528302},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":443.40246},3,6,1,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":238.46875471698107},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":257.8194339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":2512.9800000000005},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":3350.6400000000003}]
["Lung","NSCLC",3.2017,"Systemic therapy for advanced or metastatic disease","First-line, adenocarcinoma, large cell NSCLC NOS (PS 2)",28108,"Carboplatin + pemetrexed",4,3,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":34431.86205},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":38986.67205},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":38644.81005},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2111.9633235849055},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2092.6126443396224},"Carboplatin","IV","Carboplatin IV",5,"AUC",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"AUC"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":211.40205000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":211.40205000000003},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":11.966153773584907},"Pemetrexed","IV","Pemetrexed IV",500,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":6.3814},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":6.3814},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":32545.14},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":32545.14},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":1842.1777358490565},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":32756.54205},3,6,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":238.46875471698107},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":257.8194339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1675.3200000000002}]
["Lung","NSCLC",3.2017,"Systemic therapy for advanced or metastatic disease","First-line, squamous cell carcinoma (PS 0-1)",28134,"Carboplatin + paclitaxel",3,3,4,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,1,"First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":2524.1364600000006},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":31782.34446},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":6737.08446},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1684.6700637735848},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":267.0138373584905},"Carboplatin","IV","Carboplatin IV",6,"AUC",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":6},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"AUC"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":253.68246000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":253.68246000000002},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":14.359384528301888},"Paclitaxel","IV","Paclitaxel IV",135,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":229.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":250.614},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":250.614},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":14.185698113207545},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":504.29646},3,6,1,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":238.46875471698107},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":257.8194339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":1182.1800000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2019.8400000000004}]
["Lung","NSCLC",3.2017,"Systemic therapy for advanced or metastatic disease","First-line, squamous cell carcinoma (PS 2)",28148,"Carboplatin + gemcitabine",3,3,4,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":3333.0684600000004},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7887.87846},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7546.01646},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":304.23953547169805},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":284.88885622641504},"Carboplatin","IV","Carboplatin IV",6,"AUC",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":6},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"AUC"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":253.68246000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":253.68246000000002},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":14.359384528301888},"Gemcitabine","IV","Gemcitabine IV",1000,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":566.406},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":566.406},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":32.06071698113207},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":820.0884599999999},3,6,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":238.46875471698107},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":257.8194339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":1675.3200000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2512.9800000000005}]
["Lung","NSCLC",3.2017,"Systemic therapy for advanced or metastatic disease","Subsequent, adenocarcinoma",28130,"Ramucirumab + docetaxel",3,3,4,3,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","Subsequent",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":12274.171072916666},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":12291.748025416666},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":12274.271817983334},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":672.9344042688679},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":671.9451849801886},"Ramucirumab","IV","Ramucirumab IV",10,"mg/kg",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":11.277},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":11.277},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":136801.28699999998},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":11400.10725},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":645.2890896226414},"Docetaxel","IV","Docetaxel IV",75,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":5649.883274999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":470.82360624999995},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":26.65039280660377},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":11870.93085625},1,17.33,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1.2089408},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":210.92342999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.10074506666666666},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":17.576952499999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":5.7025509433962255E-3},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0.9949218396226414},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":403.2402166666667}]
["Lung","NSCLC",3.2017,"Systemic therapy for advanced or metastatic disease","Maintenance, adenocarcinoma",28122,"Pemetrexed",4,4,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":8},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":16},0,0,0,"2A","Maintenance",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"2"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":8035.054499999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8052.631452499999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8035.155245066666},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":444.39686853773577},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":443.40764924905653},"Pemetrexed","IV","Pemetrexed IV",500,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":6.3814},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":6.3814},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":94001.21269999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":7833.434391666666},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":443.40194669811314},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":7833.434391666666},1,17.33,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1.2089408},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":210.92342999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.10074506666666666},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":17.576952499999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":5.7025509433962255E-3},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0.9949218396226414},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":201.62010833333335}]
["Ovary","Ovarian Cancer",1.2016,"First-line IV Neoadjuvant systemic therapy for bulk stage III-IV high-grade serous disease",null,29009,"Carboplatin + dose-dense paclitaxel",4,3,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":5041.1380500000005},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":34299.34605},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":9254.08605},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1693.3101537735847},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":275.6539273584905},"Carboplatin","IV","Carboplatin IV",5,"AUC",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"AUC"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":211.40205000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":211.40205000000003},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":11.966153773584907},"Paclitaxel","IV","Paclitaxel IV",80,"mg/m2",18,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":136},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":445.536},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":445.536},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":25.219018867924525},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":656.93805},3,6,1,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":238.46875471698107},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":257.8194339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":3546.5400000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":4384.200000000001}]
["Ovary","Ovarian Cancer",1.2016,"First-line IV primary or adjuvant systemic therapy for Stage II-IV high-grade serous disease",null,29016,"Carboplatin + docetaxel",4,3,4,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":3451.6060500000003},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":32709.81405},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7664.554049999999},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1756.6694745283016},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":339.0132481132075},"Carboplatin","IV","Carboplatin IV",5,"AUC",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"AUC"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":211.40205000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":211.40205000000003},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":11.966153773584907},"Docetaxel","IV","Docetaxel IV",60,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1564.884},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1564.884},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":88.57833962264151},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":1776.2860500000002},3,6,1,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":238.46875471698107},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":257.8194339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1675.3200000000002}]
["Ovary","Ovarian Cancer",1.2016,"Systemic therapy for platinum-resistant high-grade serous disease",null,29149,"Cyclophosphamide",2,3,2,3,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":10},0,0,0,"2A","Second-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":980.6794270833332},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":1309.1002570833332},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":983.9836804166666},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":62.68755558962263},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":44.28473049528301},"Cyclophosphamide","IV","Cyclophosphamide IV",750,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1275},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":9348.711824999998},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":779.0593187499999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":44.09769728773584},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":779.0593187499999},2,17.33,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":39.651039999999995},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3941.0499599999994},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":3.304253333333333},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":328.42082999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.18703320754716976},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":18.58985830188679},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":201.62010833333335}]
["Ovary","Ovarian Cancer",1.2016,"Systemic therapy for platinum-resistant high-grade serous disease","Germline, BRCA mutations after 3 or more lines of chemotherapy",29140,"Olaparib",3,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},1,0,0,"2A","Second-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":13669.25},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":13669.25},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":13669.25},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Olaparib","PO","Olaparib PO",300,"mg",730,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":300},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.749},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":164031},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":13669.25},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":13669.25},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Ovary","Ovarian Cancer",1.2016,"Systemic therapy for platinum-resistant high-grade serous disease",null,29144,"Topotecan",3,3,3,3,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},1,0,0,"2A","Second-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":1205.58331125},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7239.459016249999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7152.057810349999},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":352.705233466981},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":347.7579953971697},"Topotecan","IV","Topotecan IV",1.5,"mg/m2",86.67,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":2.55},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.709999999999999},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.709999999999999},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":2367.001035},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":197.25008624999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":11.165099221698112},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":197.25008624999998},1,86.67,2,17.33,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":6.0460992000000005},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1054.86057},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":71351.64789},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":71351.64789},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.5038416},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":87.90504750000001},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":5945.970657499999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":5945.970657499999},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.0285193358490566},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":4.975757405660377},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":336.5643768396225},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":336.5643768396225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1008.3332250000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1008.3332250000001}]
["Ovary","Ovarian Cancer",1.2016,"Systemic therapy for platinum-sensitive high-grade serous disease, first recurrence",null,29079,"Doxorubicin",2,3,3,3,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2A","Second-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":237.19426583333336},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7279.482385833332},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7197.198101666666},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":400.63371382075456},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":395.9761128301885},"Doxorubicin","IV","Doxorubicin IV",60,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":426.88989},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":35.5741575},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":2.013631556603773},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":35.5741575},3,17.33,2,17.33,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":12168.398139999998},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":13155.809549999998},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":71351.64789},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":71351.64789},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":1014.0331783333331},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":1096.3174625},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":5945.970657499999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":5945.970657499999},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":57.398104433962246},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":62.0557054245283},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":336.5643768396225},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":336.5643768396225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":201.62010833333335}]
["Ovary","Ovarian Cancer",1.2016,"Systemic therapy for platinum-sensitive high-grade serous disease, first recurrence",null,29092,"Pemetrexed",2,3,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2A","Second-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":8035.054499999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8052.631452499999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8035.155245066666},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":444.39686853773577},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":443.40764924905653},"Pemetrexed","IV","Pemetrexed IV",500,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":6.3814},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":6.3814},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":94001.21269999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":7833.434391666666},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":443.40194669811314},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":7833.434391666666},1,17.33,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1.2089408},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":210.92342999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.10074506666666666},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":17.576952499999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":5.7025509433962255E-3},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0.9949218396226414},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":201.62010833333335}]
["Ovary","Ovarian Cancer",1.2016,"Subsequent recurrences, systemic therapy for platinum-sensitive high-grade serous disease","If no previous bevacizumab",29095,"Bevacizumab",3,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},1,0,0,"2A","Subsequent",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":11381.246433333332},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":11381.246433333332},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":11381.246433333332},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":632.8090372641509},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":632.8090372641509},"Bevacizumab","IV","Bevacizumab IV",15,"mg/kg",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1050},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.3726},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.3726},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":134155.5159},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":11179.626325},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":632.8090372641509},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":11179.626325},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":201.62010833333335}]
["Ovary","Ovarian Cancer",1.2016,"Subsequent recurrences, systemic therapy for platinum-sensitive high-grade serous disease",null,29119,"Leuprolide acetate",2,4,2,2,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":10},0,0,0,"2A","Subsequent",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":121.49416666666667},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":121.49416666666667},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":121.49416666666667},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":6.254009433962263},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":6.254009433962263},"Leuprolide","IM","Leuprolide IM",11.25,"mg",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":11.25},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":29.46333333333333},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":29.46333333333333},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1325.85},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":110.4875},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":6.254009433962263},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":110.4875},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":11.006666666666668},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":11.006666666666668}]
["Ovary","Ovarian Cancer",1.2016,"Subsequent recurrences, systemic therapy for platinum-sensitive high-grade serous disease",null,29129,"Vinorelbine",2,4,2,2,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":10},0,0,0,"2A","Subsequent",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":532.0056605833333},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":532.0056605833333},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":532.0056605833333},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":7.2820246556603765},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":7.2820246556603765},"Vinorelbine","IV","Vinorelbine IV",30,"mg/m2",34.67,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":51},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.8731},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.8731},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1543.789227},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":128.64910225},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":7.2820246556603765},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":128.64910225},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":403.3565583333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":403.3565583333334}]
["Ovary","Ovarian Cancer",1.2016,"Progression, stable, or persistent high-grade serous disease on primary systemic therapy",null,29170,"Docetaxel",2,3,3,3,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":829.3849166666666},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":6792.932526666666},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":829.4856617333332},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":373.09315575471686},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":35.53955962641509},"Docetaxel","IV","Docetaxel IV",100,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":7533.177699999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":627.7648083333332},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":35.533857075471694},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":627.7648083333332},1,17.33,1,17.33,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1.2089408},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":210.92342999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":71351.64789},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.10074506666666666},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":17.576952499999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":5945.970657499999},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":5.7025509433962255E-3},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0.9949218396226414},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":336.5643768396225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":201.62010833333335}]
["Ovary","Ovarian Cancer",1.2016,"Progression, stable, or persistent high-grade serous disease on primary systemic therapy",null,29191,"Paclitaxel, albumin-bound",2,3,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":28291.164},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":28364.190000000002},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":28291.58256},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1558.105471698113},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1553.9956166037734},"Nab-paclitaxel","IV","Nab-paclitaxel IV",260,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":442},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.352},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.352},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":27453.504},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":27453.504},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":1553.9719245283018},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":27453.504},1,6,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0.41856000000000004},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":73.026},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.41856000000000004},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":73.026},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.02369207547169811},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":4.133547169811321},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":837.6600000000001}]
["Pancreas","Pancreatic Adenocarcinoma",2.2017,"First-line therapy","Locally advanced, unresectable disease, good performance status",30014,"Capecitabine",2,4,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2B","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":1992.8031054166668},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":1992.8031054166668},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":1992.8031054166668},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":112.80017577830188},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":112.80017577830188},"Capecitabine","PO","Capecitabine PO",1250,"mg/m2",474.67,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":2125},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":23913.637265},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":1992.8031054166668},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":112.80017577830188},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":1992.8031054166668},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Pancreas","Pancreatic Adenocarcinoma",2.2017,"First-line therapy","Locally advanced, unresectable disease, good performance status",30016,"Fixed-dose-rate gemcitabine + docetaxel + capecitabine (GTX)",3,3,2,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2B","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":2511.667820854167},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":2546.8318683541665},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":2511.8693691208337},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":98.49728783136791},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":96.51827844080188},"Gemcitabine","IV","Gemcitabine IV",750,"mg/m2",34.67,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1275},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1227.3310012499999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":102.27758343749998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.789297175707546},"Capecitabine","PO","Capecitabine PO",750,"mg/m2",486.67,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1275},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":14710.914759},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1225.90956325},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":69.39110735377358},"Docetaxel","IV","Docetaxel IV",30,"mg/m2",34.67,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":51},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":4521.21069},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":376.7675575},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":21.326465518867924},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":1704.9547041875},1,34.67,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2.4185792000000004},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":421.96857},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.2015482666666667},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":35.1640475},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.01140839245283019},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":1.9904177830188678},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":403.3565583333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":403.3565583333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":806.7131166666668}]
["Pancreas","Pancreatic Adenocarcinoma",2.2017,"First-line therapy","Metastatic disease, good performance status",30030,"Fixed-dose-rate gemcitabine + docetaxel + capecitabine (GTX)",2,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2B","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":2511.667820854167},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":2546.8318683541665},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":2511.8693691208337},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":98.49728783136791},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":96.51827844080188},"Gemcitabine","IV","Gemcitabine IV",750,"mg/m2",34.67,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1275},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1227.3310012499999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":102.27758343749998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.789297175707546},"Capecitabine","PO","Capecitabine PO",750,"mg/m2",486.67,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1275},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":14710.914759},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1225.90956325},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":69.39110735377358},"Docetaxel","IV","Docetaxel IV",30,"mg/m2",34.67,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":51},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":4521.21069},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":376.7675575},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":21.326465518867924},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":1704.9547041875},1,34.67,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2.4185792000000004},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":421.96857},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.2015482666666667},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":35.1640475},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.01140839245283019},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":1.9904177830188678},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":403.3565583333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":403.3565583333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":806.7131166666668}]
["Prostate","Prostate Cancer",3.2016,"M1 Castration Naïve disease","Small Cell",31029,"Carboplatin + etoposide",3,2,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":3794.0424600000006},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":33052.25046},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8006.99046},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1681.2232335849055},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":263.56700716981123},"Carboplatin","IV","Carboplatin IV",6,"AUC",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":6},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"AUC"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":253.68246000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":253.68246000000002},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":14.359384528301888},"Etoposide","IV","Etoposide IV",100,"mg/m2",18,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":189.72},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":189.72},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":10.738867924528302},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":443.40246},3,6,1,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":238.46875471698107},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":257.8194339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":2512.9800000000005},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":3350.6400000000003}]
["Prostate","Prostate Cancer",3.2016,"M1 Castration-Recurrent ","No visceral metastases",31167,"Docetaxel + prednisone",4,3,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,1,"First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":675.4187145833333},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":6638.966324583333},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":675.51945965},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":364.378087712264},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":26.82449158396226},"Docetaxel","IV","Docetaxel IV",75,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":5649.883274999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":470.82360624999995},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":26.65039280660377},"Prednisone","PO","Prednisone PO",5,"mg",714,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.01},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.01},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":35.7},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":2.975},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0.16839622641509433},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":473.79860625},1,17.33,1,17.33,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1.2089408},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":210.92342999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":71351.64789},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.10074506666666666},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":17.576952499999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":5945.970657499999},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":5.7025509433962255E-3},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0.9949218396226414},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":336.5643768396225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":201.62010833333335}]
["Prostate","Prostate Cancer",3.2016,"M1 Castration-Recurrent ","Visceral metastases",31023,"Enzalutamide",3,4,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,1,"First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":9500.146999999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":9500.146999999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":9500.146999999999},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Enzalutamide","PO","Enzalutamide PO",160,"mg",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":160},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":1.9520849999999998},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":114001.764},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":9500.146999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":9500.146999999999},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Prostate","Prostate Cancer",3.2016,"Subsequent systemic therapy for M1 castration-recurrent ","No visceral metastases, prior therapy docetaxel",31050,"Ketoconazole",2,3,2,3,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":10},0,0,0,"2A","Subsequent",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":576.3349999999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":576.3349999999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":576.3349999999999},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Ketoconazole","PO","Ketoconazole PO",400,"mg",1095,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":400},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.01579},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":6916.0199999999995},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":576.3349999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":576.3349999999999},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Prostate","Prostate Cancer",3.2016,"Subsequent systemic therapy for M1 castration-recurrent ","Visceral metastases, prior therapy enzalutamide/abiraterone",31063,"Ketoconazole",2,3,3,3,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2A","Subsequent",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":576.3349999999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":576.3349999999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":576.3349999999999},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Ketoconazole","PO","Ketoconazole PO",400,"mg",1095,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":400},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.01579},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":6916.0199999999995},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":576.3349999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":576.3349999999999},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Prostate","Prostate Cancer",3.2016,"Subsequent systemic therapy for M1 castration-recurrent ","Visceral metastases, prior therapy docetaxel",31071,"Corticosteroid",2,4,3,2,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2A","Subsequent",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":0.9125},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":0.9125},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":0.9125},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0.05165094339622641},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0.05165094339622641},"Dexamethasone","PO","Dexamethasone PO",0.5,"mg",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":0.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":10.95},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":0.9125},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0.05165094339622641},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":0.9125},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Rectum","Rectal Cancer",2.2016,"Neoadjuvant/adjuvant therapy for T3, N0 or T any, N1-2 or T4 and/or locally unresectable","Neoadjuvant, chemotherapy",32029,"Capecitabine",3,3,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":8336.0137398},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8336.0137398},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8336.0137398},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":471.8498343283019},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":471.8498343283019},"Capecitabine","PO","Capecitabine PO",850,"mg/m2",243.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1445},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":8336.0137398},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":8336.0137398},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":471.8498343283019},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":8336.0137398},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Rectum","Rectal Cancer",2.2016,"Neoadjuvant/adjuvant therapy for resectable synchronous metastases","Neoadjuvant",32237,"CapeOx + bevacizumab",4,2,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":7624.3170258166665},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7952.7378558166665},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7627.62127915},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":424.98314797075466},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":406.58032287641504},"Oxaliplatin","IV","Oxaliplatin IV",130,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":221},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":2451.1552},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":204.26293333333334},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":11.562052830188678},"Capecitabine","PO","Capecitabine PO",850,"mg/m2",485.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1445},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":16626.4642598},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1385.5386883166666},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":78.42671820660375},"Bevacizumab","IV","Bevacizumab IV",7.5,"mg/kg",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":525},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.3726},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.3726},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":67077.75795},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":5589.8131625},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":316.40451863207545},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":7179.61478415},2,17.33,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":39.651039999999995},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3941.0499599999994},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":3.304253333333333},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":328.42082999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.18703320754716976},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":18.58985830188679},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":243.08213333333336},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":444.70224166666674}]
["Rectum","Rectal Cancer",2.2016,"Neoadjuvant/adjuvant therapy for resectable synchronous metastases","Neoadjuvant",32242,"FOLFOX + bevacizumab",4,2,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":7285.046253333334},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":16698.443753333333},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7290.003586666668},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":867.7737973584906},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":335.2205803773585},"Oxaliplatin","IV","Oxaliplatin IV",85,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":144.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":2404.48},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":200.37333333333333},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":11.34188679245283},"Leucovorin","IV","Leucovorin IV",400,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06184},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06184},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1093.3312},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":91.11093333333334},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":5.157222641509434},"Fluorouracil","IV","Fluorouracil IV",400,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":59.829119999999996},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":4.98576},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0.28221283018867926},"Fluorouracil","PUMP","Fluorouracil PUMP",2400,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":4080},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":358.97472},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":29.914559999999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":1.6932769811320754},"Bevacizumab","IV","Bevacizumab IV",5,"mg/kg",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":350},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.3726},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.3726},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":67090.66},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":5590.888333333333},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":316.46537735849057},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":5917.27292},2,26,1,26,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":59.48799999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":5912.7119999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":107048.058},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4.957333333333333},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":492.72599999999994},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":8920.6715},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.2806037735849056},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":27.890150943396222},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":504.9436698113208},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":364.6933333333333},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":151.62333333333333},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":243.38166666666663},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":305.58666666666664},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":302.48833333333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1367.773333333333}]
["Rectum","Rectal Cancer",2.2016,"Neoadjuvant/adjuvant therapy for isolated pelvic recurrence","Unresectable disease",32070,"Infusional 5-FU + RT",3,3,2,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,1,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":3469.41296},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":3627.63596},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":3470.31984},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":50.05901660377358},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":41.15433056603773},"Fluorouracil","PUMP","Fluorouracil PUMP",2400,"mg/m2",13,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":4080},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":179.48736},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":179.48736},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":10.15966188679245},"Leucovorin","IV","Leucovorin IV",400,"mg/m2",13,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06184},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06184},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":546.6656},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":546.6656},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":30.943335849056602},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":726.15296},1,13,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0.90688},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":158.22299999999998},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.90688},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":158.22299999999998},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.05133283018867924},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":8.956018867924525},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1833.52},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":909.74},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2743.26}]
["Rectum","Rectal Cancer",2.2016,"Neoadjuvant/adjuvant therapy for resectable metachronous metastases","Adjuvant",32077,"CapeOx",3,3,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},1,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":12492.694188},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":14464.356227999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":12512.531148},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":736.1333110188677},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":625.6526461132074},"Capecitabine","PO","Capecitabine PO",1000,"mg/m2",243.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":9807.074988},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":9807.074988},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":555.1174521509433},"Oxaliplatin","IV","Oxaliplatin IV",130,"mg/m2",8.67,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":221},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1226.2848},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1226.2848},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":69.4123471698113},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":11033.359788},2,8.67,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":19.836959999999998},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1971.6620399999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":19.836959999999998},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":1971.6620399999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":1.12284679245283},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":111.60351169811318},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":1459.3344000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1459.3344000000002}]
["Rectum","Rectal Cancer",2.2016,"Advanced or metastatic disease","First-line",32095,"Capecitabine + bevacizumab",3,3,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":7180.797442516667},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7180.797442516667},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7180.797442516667},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":395.04777363301883},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":395.04777363301883},"Capecitabine","PO","Capecitabine PO",850,"mg/m2",486.67,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1445},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":16672.3700602},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":1389.3641716833333},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":78.64325500094338},"Bevacizumab","IV","Bevacizumab IV",7.5,"mg/kg",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":525},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.3726},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.3726},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":67077.75795},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":5589.8131625},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":316.40451863207545},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":6979.177334183333},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":201.62010833333335}]
["Rectum","Rectal Cancer",2.2016,"Advanced or metastatic disease","First-line",32083,"FOLFOX + panitumumab",4,2,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":11471.288919999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":20884.68642},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":11476.246253333333},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1104.730929433962},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":572.17771245283},"Fluorouracil","PUMP","Fluorouracil PUMP",2400,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":4080},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":358.97472},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":29.914559999999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":1.6932769811320754},"Oxaliplatin","IV","Oxaliplatin IV",85,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":144.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":2404.48},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":200.37333333333333},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":11.34188679245283},"Leucovorin","IV","Leucovorin IV",400,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06184},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06184},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":1093.3312},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":91.11093333333334},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":5.157222641509434},"Fluorouracil","IV","Fluorouracil IV",400,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":59.829119999999996},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":4.98576},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0.28221283018867926},"Panitumumab","IV","Panitumumab IV",6,"mg/kg",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.7441},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.7441},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":117325.572},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":9777.131},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":553.4225094339621},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":10103.515586666666},2,26,1,26,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":59.48799999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":5912.7119999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":107048.058},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4.957333333333333},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":492.72599999999994},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":8920.6715},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.2806037735849056},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":27.890150943396222},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":504.9436698113208},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":305.58666666666664},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":364.6933333333333},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":151.62333333333333},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":243.38166666666663},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":302.48833333333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1367.773333333333}]
["Rectum","Rectal Cancer",2.2016,"Advanced or metastatic disease","Second-line",32134,"FOLFOX",3,3,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","Second-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":1391.6695866666664},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":10805.067086666666},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":1396.62692},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":551.3084200000001},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":18.755203018867924},"Fluorouracil","PUMP","Fluorouracil PUMP",2400,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":4080},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":358.97472},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":29.914559999999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":1.6932769811320754},"Oxaliplatin","IV","Oxaliplatin IV",85,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":144.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":2404.48},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":200.37333333333333},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":11.34188679245283},"Leucovorin","IV","Leucovorin IV",400,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06184},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06184},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":1093.3312},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":91.11093333333334},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":5.157222641509434},"Fluorouracil","IV","Fluorouracil IV",400,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":59.829119999999996},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":4.98576},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0.28221283018867926},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":326.3845866666667},2,26,1,26,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":59.48799999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":5912.7119999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":107048.058},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4.957333333333333},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":492.72599999999994},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":8920.6715},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.2806037735849056},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":27.890150943396222},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":504.9436698113208},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":305.58666666666664},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":364.6933333333333},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":151.62333333333333},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":243.38166666666663},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1065.2849999999999}]
["Rectum","Rectal Cancer",2.2016,"Advanced or metastatic disease","Second-line",32112,"Irinotecan + panitumumab",3,2,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","Second-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":10674.868924479166},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":17277.870751979164},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":10681.4793378125},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":933.3440312441035},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":559.963385159198},"Irinotecan","IV","Irinotecan IV",125,"mg/m2",34.67,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":212.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.17745},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.17745},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1307.34069375},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":108.9450578125},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":6.166701385613207},"Panitumumab","IV","Panitumumab IV",6,"mg/kg",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":420},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.7441},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.7441},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":117325.572},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":9777.131},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":553.4225094339621},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":9886.0760578125},2,34.67,1,17.33,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":79.32496},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":7884.37404},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":71351.64789},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":6.610413333333334},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":657.03117},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":5945.970657499999},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.37417433962264146},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":37.19044358490566},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":336.5643768396225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":486.3045333333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":302.48833333333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":788.7928666666667}]
["Rectum","Rectal Cancer",2.2016,"Advanced or metastatic disease","Fourth-line",32168,"Cetuximab",2,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2A","Fourth-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":10734.977499999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":10734.977499999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":10734.977499999999},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":590.518254716981},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":590.518254716981},"Cetuximab","IV","Cetuximab IV",500,"mg/m2",26,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":850},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.6647},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":5.6647},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":125189.87},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":10432.489166666666},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":590.518254716981},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":10432.489166666666},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":302.48833333333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":302.48833333333334}]
["Rectum","Rectal Cancer",2.2016,"Advanced or metastatic disease","Fifth-line, no previous trifluridine + tipiracil",32251,"Regorafenib",2,2,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":4},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":10},0,0,0,"2A","Fifth-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":14881.491800028},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":14881.491800028},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":14881.491800028},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Regorafenib","PO","Regorafenib PO",160,"mg",252,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":160},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":4.429015416675},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":178577.901600336},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":14881.491800028},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":14881.491800028},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Small cell lung","Small Cell Lung Cancer",2.2017,"First-line therapy for limited stage SCLC in Excess of T1-2, N0","PS 0-2",33001,"Cisplatin (80mg) + etoposide (100mg) + RT",5,3,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":8},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":16},0,1,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":2588.0144000000005},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":22093.4864},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":5396.6464},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1117.6350792452831},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":172.53092830188677},"Cisplatin","IV","Cisplatin IV",80,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":136},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":112.93440000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":112.93440000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":6.39251320754717},"Etoposide","IV","Etoposide IV",100,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":126.48},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":126.48},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":7.159245283018867},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":239.4144},3,4,1,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":673.2800000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":1675.3200000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2348.6000000000004}]
["Small cell lung","Small Cell Lung Cancer",2.2017,"First-line therapy for extensive stage SCLC",null,33014,"Cisplatin (80mg) + etoposide (80mg)",4,3,4,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":2562.7184},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":22068.1904},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":5371.350399999999},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1116.2032301886793},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":171.099079245283},"Cisplatin","IV","Cisplatin IV",80,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":136},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":112.93440000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":112.93440000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":6.39251320754717},"Etoposide","IV","Etoposide IV",80,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":136},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":101.184},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":101.184},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":5.7273962264150935},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":214.1184},3,4,1,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":673.2800000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":1675.3200000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2348.6000000000004}]
["Small cell lung","Small Cell Lung Cancer",2.2017,"Postoperative adjuvant therapy for limited stage SCLC, T1-2","N0",33020,"Cisplatin (60mg) + etoposide (120mg)",4,3,2,3,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":2585.0768000000003},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":22090.548800000004},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":5393.7088},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1117.4688},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":172.36464905660375},"Cisplatin","IV","Cisplatin IV",60,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":84.7008},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":84.7008},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":4.794384905660377},"Etoposide","IV","Etoposide IV",120,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":204},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":151.776},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":151.776},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":8.591094339622641},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":236.47680000000003},3,4,1,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":673.2800000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":1675.3200000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2348.6000000000004}]
["Uterus","Uterine Neoplasms",1.2017,"Primary therapy for uterine-confined, low-grade endometrial carcinoma",null,36026,"Megestrol/tamoxifen (alternating)",3,4,3,3,5,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":115.49030902787918},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":115.49030902787918},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":115.49030902787918},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Megestrol acetate","PO","Megestrol acetate PO",80,"mg",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":80},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.008},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":233.6},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":19.466666666666665},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},"Tamoxifen","PO","Tamoxifen PO",20,"mg",365,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":20},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.1578470833335},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1152.28370833455},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":96.02364236121251},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":115.49030902787918},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Uterus","Uterine Neoplasms",1.2017,"Adjuvant therapy","High-risk surgical stage I/II endometrial carcinoma",36112,"Docetaxel",2,3,2,2,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":9},0,0,0,"2B","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":2793.7650000000003},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":27570.189000000002},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":2794.1835600000004},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1513.1620188679244},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":110.74661660377357},"Docetaxel","IV","Docetaxel IV",75,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1956.105},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":1956.105},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":110.72292452830187},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":1956.105},1,6,1,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0.41856000000000004},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":73.026},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.41856000000000004},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":73.026},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.02369207547169811},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":4.133547169811321},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":837.6600000000001}]
["Uterus","Uterine Neoplasms",1.2017,"Adjuvant therapy","Surgical stage III/IV endometrial carcinoma",36042,"Temsirolimus",2,3,2,3,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":10},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":33082.380000000005},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":33082.380000000005},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":33082.380000000005},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1730.343396226415},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1730.343396226415},"Temsirolimus","IV","Temsirolimus IV",25,"mg",18,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":25},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":67.932},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":67.932},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":30569.4},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":30569.4},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":1730.343396226415},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":30569.4},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":2512.9800000000005},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2512.9800000000005}]
["Uterus","Uterine Neoplasms",1.2017,"Systemic and recurrent therapy","Chemotherapy, systemic therapy for patients not suitable for primary surgery (suspected cervical involvement or extrauterine disease)",36049,"Cisplatin",3,3,3,3,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":1301.7620000000002},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":6615.707},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":6216.868},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":307.7811509433962},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":285.205358490566},"Cisplatin","IV","Cisplatin IV",50,"mg/m2",7,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":85},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":123.522},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":123.522},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":6.991811320754717},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":123.522},3,7,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4915.106},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":5313.945},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4915.106},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":5313.945},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":278.2135471698113},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":300.7893396226415},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1178.2400000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1178.2400000000002}]
["Uterus","Uterine Neoplasms",1.2017,"Systemic and recurrent therapy","Chemotherapy, systemic therapy for patients not suitable for primary surgery (suspected cervical involvement or extrauterine disease)",36056,"Paclitaxel",3,3,3,3,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":1758.2250000000004},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":30664.053},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":1758.7133200000003},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1657.6326226415092},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":21.481319999999997},"Paclitaxel","IV","Paclitaxel IV",175,"mg/m2",7,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":297.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":379.015},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":379.015},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":21.453679245283016},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":379.015},1,7,1,7,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0.48832000000000003},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":85.197},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":28820.631},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.48832000000000003},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":85.197},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":28820.631},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.027640754716981134},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":4.822471698113207},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1631.356471698113},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1379.2100000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1379.2100000000003}]
["Uterus","Uterine Neoplasms",1.2017,"Systemic and recurrent therapy","Chemotherapy, recurrent endometrial carcinoma",36020,"Temsirolimus",2,3,3,3,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"1",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":38596.11},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":38596.11},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":38596.11},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2018.733962264151},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2018.733962264151},"Temsirolimus","IV","Temsirolimus IV",25,"mg",21,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":25},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":67.932},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":67.932},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":35664.3},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":35664.3},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":2018.733962264151},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0}," "," ","   ",0," "," ",{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":35664.3},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":2931.8100000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2931.8100000000004}]
["Uterus","Uterine Neoplasms",1.2017,"Adjuvant therapy for serous carcinoma, clear cell carcinoma, or carcinocarcinoma",null,36067,"Docetaxel",2,3,2,2,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":9},0,0,0,"2B","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":2793.7650000000003},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":27570.189000000002},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":2794.1835600000004},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1513.1620188679244},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":110.74661660377357},"Docetaxel","IV","Docetaxel IV",75,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.557},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1956.105},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":1956.105},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":110.72292452830187},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":1956.105},1,6,1,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0.41856000000000004},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":73.026},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.41856000000000004},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":73.026},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.02369207547169811},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":4.133547169811321},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":837.6600000000001}]
["Uterus","Uterine Neoplasms",1.2017,"Adjuvant therapy for serous carcinoma, clear cell carcinoma, or carcinocarcinoma",null,36071,"Temsirolimus",2,3,2,2,1,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":9},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":33082.380000000005},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":33082.380000000005},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":33082.380000000005},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1730.343396226415},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1730.343396226415},"Temsirolimus","IV","Temsirolimus IV",25,"mg",18,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":25},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":67.932},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":67.932},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":30569.4},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":30569.4},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":1730.343396226415},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":30569.4},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":2512.9800000000005},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2512.9800000000005}]
["Gallbladder","Hepatobiliary Cancers",2.2016,"Metastatic",null,24038,"Gemcitabine + capecitabine",3,3,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":1599.2562547666669},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":1634.4203022666668},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":1599.4578030333334},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":69.68285343018869},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":67.70384403962265},"Gemcitabine","IV","Gemcitabine IV",1000,"mg/m2",34.67,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1636.441335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":136.37011125},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":7.7190629009433955},"Capecitabine","PO","Capecitabine PO",650,"mg/m2",485.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":1105},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":12714.355022200001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1059.5295851833334},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":59.97337274622642},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":1195.8996964333335},1,34.67,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2.4185792000000004},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":421.96857},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.2015482666666667},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":35.1640475},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.01140839245283019},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":1.9904177830188678},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":403.3565583333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":403.3565583333334}]
["Gallbladder","Hepatobiliary Cancers",2.2016,"Adjuvant treatment","Negative margin (R0)",24055,"Capecitabine + RT",3,3,2,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,1,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":2251.359096},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":2251.359096},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":2251.359096},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":127.43542052830188},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":127.43542052830188},"Capecitabine","PO","Capecitabine PO",665,"mg/m2",84,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1130.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.023708},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":2251.359096},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":2251.359096},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":127.43542052830188},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":2251.359096},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["Cervix","Cervical Cancer",1.2017,"Chemoradiation","Adjuvant, Stage IB1/IIA1",16036,"Cisplatin + 5-FU",4,3,3,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,1,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":990.3906000000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":3267.7955999999995},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":3096.8646},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":137.31201509433959},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":127.63667547169808},"Cisplatin","IV","Cisplatin IV",75,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":79.407},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":79.407},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":4.494735849056603},"Fluorouracil","IV","Fluorouracil IV",4000,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":6800},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.003384},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":69.03359999999999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":69.03359999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":3.907562264150943},0,0,0,0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":148.4406},3,3,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":119.23437735849053},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":128.90971698113205},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":504.96000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":336.99},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":841.95}]
["Cervix","Cervical Cancer",1.2017,"RECURRENT/METASTATIC DISEASE","Front-line Chemotherapy",16013,"Paclitaxel",3,3,3,3,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},"0",0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":360.5044366666667},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":6324.052046666666},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":360.6051817333334},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":341.8589370754716},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":4.305340947169811},"Paclitaxel","IV","Paclitaxel IV",170,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":289},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":911.52334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":75.96027833333333},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":4.299638396226415},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":75.96027833333333},1,17.33,1,17.33,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1.2089408},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":210.92342999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":71351.64789},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.10074506666666666},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":17.576952499999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":5945.970657499999},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":5.7025509433962255E-3},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0.9949218396226414},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":336.5643768396225},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":284.54415833333337},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":284.54415833333337}]
["Cervix","Cervical Cancer",1.2017,"RECURRENT/METASTATIC DISEASE","Second-line Chemotherapy",16016,"Albumin-bound paclitaxel",2,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2B","Second-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":7603.0824999999995},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7642.63825},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7603.309219999999},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":406.9191933962264},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":404.6930218867924},"Nab-paclitaxel","IV","Nab-paclitaxel IV",125,"mg/m2",39,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":212.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.352},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":10.352},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":85792.2},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":7149.349999999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":404.68018867924525},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},0,0," ",0,0,0,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":7149.349999999999},1,39,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2.72064},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":474.669},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.22672},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":39.555749999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.01283320754716981},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":2.2390047169811313},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":453.7325000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":453.7325000000001}]
["Testis","Testicular Cancer",1.2017,"Pure seminoma","Stage IA-IB",35001,"Carboplatin (AUC = 7x1 cycles)",4,4,4,4,4,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":8},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":16},0,0,0,"2A","First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":188.93714500000002},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":948.072145},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":891.0951449999999},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":45.76200820754716},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":42.536894999999994},"Carboplatin","IV","Carboplatin IV",7,"AUC",1,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":7},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"AUC"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":49.32714500000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":49.32714500000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":2.7921025471698115},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":49.32714500000001},3,1,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":702.1579999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":759.135},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":702.1579999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":759.135},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":39.74479245283018},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":42.96990566037735},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":139.61},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":139.61}]
["Testis","Testicular Cancer",1.2017,"Pure nonseminoma","Stage IIIB intermediate risk",35017,"Etoposide + mesna + ifosfamide + cisplatin (4 cycles)",5,2,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,1,"First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":11054.736400000002},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":42706.3684},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":41566.8284},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1879.0034943396226},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1814.501230188679},"Etoposide","IV","Etoposide IV",75,"mg/m2",20,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":158.1},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":158.1},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":8.949056603773585},"Mesna","IV","Mesna IV",120,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":204},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.009925},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.009925},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":8.0988},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":8.0988},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0.45842264150943396},"Mesna","IV","Mesna IV",1200,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":2040},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.009925},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.009925},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":80.988},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":80.988},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":4.584226415094339},"ifosfamide","IV","ifosfamide IV",1200,"mg/m2",20,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":2040},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.028327},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.028327},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":1155.7416},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":1155.7416},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":65.41933584905661},"Cisplatin","IV","Cisplatin IV",20,"mg/m2",20,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":34},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":141.168},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":141.168},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":7.990641509433962},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":1544.0964},3,20,2,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":14043.159999999998},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":15182.7},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":14043.159999999998},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":15182.7},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":794.8958490566037},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":859.3981132075471},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":2792.2000000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":279.92},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":279.92},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":2792.2000000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":3366.4000000000005},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":9510.640000000001}]
["Testis","Testicular Cancer",1.2017,"Pure nonseminoma","Stage IIIC poor risk",35019,"Etoposide + mesna + ifosfamide + cisplatin (4 cycles)",5,2,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":15},0,0,0,1,"First-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"0"},1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":11054.736400000002},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":42706.3684},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":41566.8284},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1879.0034943396226},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1814.501230188679},"Etoposide","IV","Etoposide IV",75,"mg/m2",20,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":158.1},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":158.1},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":8.949056603773585},"Mesna","IV","Mesna IV",120,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":204},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.009925},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.009925},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":8.0988},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":8.0988},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0.45842264150943396},"Mesna","IV","Mesna IV",1200,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":2040},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.009925},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.009925},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":80.988},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":80.988},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":4.584226415094339},"ifosfamide","IV","ifosfamide IV",1200,"mg/m2",20,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":2040},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.028327},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.028327},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":1155.7416},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":1155.7416},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":65.41933584905661},"Cisplatin","IV","Cisplatin IV",20,"mg/m2",20,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":34},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":141.168},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":141.168},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":7.990641509433962},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":1544.0964},3,20,2,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":14043.159999999998},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":15182.7},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":14043.159999999998},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":15182.7},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":794.8958490566037},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":859.3981132075471},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":2792.2000000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":279.92},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":279.92},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":2792.2000000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":3366.4000000000005},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":9510.640000000001}]
["Testis","Testicular Cancer",1.2017,"Palliative chemotherapy","Metastatic germ cell tumors",35047,"Gemcitabine + paclitaxel + oxaliplatin",3,2,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2A","Second-line",{"$f":"IF(Table1[[#This Row],[Line of therapy]]=\"first-line\", \"0\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line or subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"second-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"third-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fourth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"fifth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"sixth-line\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"persistent disease or progression\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"relapsed/refractory\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"subsequent\", \"1\", IF(Table1[[#This Row],[Line of therapy]]=\"maintenance\", \"2\", \"\")))))))))))","v":"1"},0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":1600.562875666667},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":1928.9837056666668},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":1603.8671290000002},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":40.37504749056603},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":21.972222396226414},"Gemcitabine","IV","Gemcitabine IV",800,"mg/m2",34.67,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1360},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1309.153068},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":109.096089},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":6.175250320754716},"Paclitaxel","IV","Paclitaxel IV",80,"mg/m2",34.67,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":136},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.182},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":858.15184},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":71.51265333333333},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":4.047886037735849},"Oxaliplatin","IV","Oxaliplatin IV",130,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":221},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":2451.1552},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":204.26293333333334},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":11.562052830188678},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":384.87167566666665},2,17.33,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":39.651039999999995},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3941.0499599999994},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":3.304253333333333},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":328.42082999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.18703320754716976},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":18.58985830188679},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":403.3565583333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":569.2525083333334},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":243.08213333333336},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1215.6912000000002},null,"35033, 35038"]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Poor Left Ventricular Function or Very Frail",12118,"RCEPP (rituximab, cyclophosphamide, etoposide, prednisone, procarbazine)",3,2,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2A","First-line",0,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":50202.290250000005},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":52931.23425000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":50229.746250000004},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2230.7095613207543},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2077.795146226415},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":5178.744000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":5178.744000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":293.13645283018866},"Etoposide","IV","Etoposide IV",70,"mg/m2",18,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":119},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":132.804},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":132.804},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":7.517207547169811},"Procarbazine","PO","Procarbazine PO",60,"mg/m2",60,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":102},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":1.3600999999999999},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":8323.812},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":8323.812},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},"Prednisone","PO","Prednisone PO",60,"mg/m2",60,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.01},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.01},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":61.2},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":61.2},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":3.4641509433962265},"Rituximab","IV","Rituximab IV",375,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":31307.51025},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":31307.51025},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":1772.123221698113},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":45004.070250000004},2,12,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":27.455999999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2728.9439999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":27.455999999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2728.9439999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":1.5541132075471693},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":154.46852830188675},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1675.3200000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":2512.9800000000005},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":1009.9200000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":5198.220000000001}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Patients >80 Years of Age with Comorbidities",12125,"R-mini-CHOP",4,3,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","First-line",0,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":36665.48475},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":41220.29475},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":40878.43275},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2133.814797169811},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2114.464117924528},"Cyclophosphamide","IV","Cyclophosphamide IV",400,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":1726.248},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":1726.248},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":97.71215094339621},"Doxorubicin","IV","Doxorubicin IV",25,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":42.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":61.582499999999996},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":61.582499999999996},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":3.4858018867924523},"Vincristine","IV","Vincristine IV",1,"mg",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":1},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":4.474},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":4.474},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":26.844},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":26.844},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":1.5194716981132075},"Prednisone","PO","Prednisone PO",40,"mg/m2",30,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":68},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.01},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.01},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":20.400000000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":20.400000000000002},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":1.1547169811320754},"Rituximab","IV","Rituximab IV",375,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":31307.51025},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":31307.51025},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":1772.123221698113},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":33142.58475},3,6,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":238.46875471698107},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":257.8194339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":1009.9200000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":3522.9000000000005}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Intention to Proceed to High-Dose Therapy",12140,"ICE (ifosfamide, carboplatin, etoposide)",4,2,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,1,"2A","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":3480.077025},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":18109.181024999998},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":17938.250025},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":894.6277938679244},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":884.952454245283},"Ifosfamide","IV","Ifosfamide IV",5000,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":8500},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.028327},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.028327},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":722.3385000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":722.3385000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":40.88708490566037},"Mesna","IV","Mesna IV",5000,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":8500},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.009925},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.009925},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":253.0875},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":253.0875},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":14.32570754716981},"Carboplatin","IV","Carboplatin IV",5,"AUC",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"AUC"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":105.70102500000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":105.70102500000002},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":5.983076886792453},"Etoposide","IV","Etoposide IV",100,"mg/m2",9,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":94.86},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":94.86},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":5.369433962264151},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":1175.987025},3,3,2,3,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":12351.699},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":119.23437735849053},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":128.90971698113205},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":699.1527735849056},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":699.1527735849056},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":209.94},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":1256.4900000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2304.09}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Intention to Proceed to High-Dose Therapy",12143,"MINE (mesna, ifosfamide, mitoxantrone, etoposide) + rituximab",4,2,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,1,"2A","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":22446.488085},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":41630.402085},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":41117.609085000004},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2054.953136886792},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2025.9271180188678},"Mitoxantrone","IV","Mitoxantrone IV",8,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":13.6},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.9072000000000005},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.9072000000000005},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":322.61376},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":322.61376},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":18.261156226415093},"Ifosfamide","IV","Ifosfamide IV",2000,"mg/m2",9,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":3400},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.028327},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.028327},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":866.8062},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":866.8062},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":49.06450188679245},"Mesna","IV","Mesna IV",400,"mg/m2",27,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.009925},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.009925},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":182.22299999999998},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":182.22299999999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":10.314509433962261},"Etoposide","IV","Etoposide IV",100,"mg/m2",9,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":94.86},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":94.86},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":5.369433962264151},"Rituximab","IV","Rituximab IV",375,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":15653.755125},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":15653.755125},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":886.0616108490565},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":17120.258085},3,9,2,3,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":6319.421999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":6832.215},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":6319.421999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":6832.215},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":12351.699},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":357.70313207547156},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":386.72915094339623},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":699.1527735849056},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":699.1527735849056},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":1256.4900000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":1889.46},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":1256.4900000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":504.96000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":5326.2300000000005}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent",12311,"DHAP (dexamethasone, cisplatin, cytarabine)",4,2,4,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":3623.88},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":32882.088},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":32540.226000000002},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1689.7544150943395},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1670.4037358490564},"Dexamethasone","PO","Dexamethasone PO",40,"mg",24,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":40},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":57.599999999999994},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":57.599999999999994},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":3.2603773584905658},"Cytarabine","IV","Cytarabine IV",2000,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":3400},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.00796},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.00796},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":324.76800000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":324.76800000000003},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":18.383094339622644},"Cisplatin","IV","Cisplatin IV",100,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":211.752},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":211.752},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":11.985962264150944},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":594.1200000000001},3,6,2,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":238.46875471698107},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":257.8194339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":2019.8400000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":1009.9200000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":3029.76}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent",12286,"DHAP (dexamethasone, cisplatin, cytarabine) + rituximab",4,2,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":35941.310249999995},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":65199.51825},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":64857.65625},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":3461.8776367924524},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":3442.5269575471693},"Dexamethasone","PO","Dexamethasone PO",40,"mg",24,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":40},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":57.599999999999994},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":57.599999999999994},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":3.2603773584905658},"Cytarabine","IV","Cytarabine IV",2000,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":3400},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.00796},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.00796},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":324.76800000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":324.76800000000003},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":18.383094339622644},"Cisplatin","IV","Cisplatin IV",100,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":211.752},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":211.752},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":11.985962264150944},"Rituximab","IV","Rituximab IV",375,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":31307.51025},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":31307.51025},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":1772.123221698113},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":31901.63025},3,6,2,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":238.46875471698107},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":257.8194339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":2019.8400000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":1009.9200000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":1009.9200000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":4039.6800000000003}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent",12314,"ESHAP (etoposide, methylprednisolone, cytarabine, cisplatin)",4,2,3,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":15887.514000000003},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":58810.152},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":57442.704},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2677.392},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2599.9892830188674},"Etoposide","IV","Etoposide IV",40,"mg/m2",24,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":68},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":101.184},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":101.184},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.7273962264150935},"Methylprednisolone","IV","Methylprednisolone IV",500,"mg",30,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":500},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.24935000000000002},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.24935000000000002},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":3740.2500000000005},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":3740.2500000000005},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":211.7122641509434},"Cytarabine","IV","Cytarabine IV",2000,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":3400},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.00796},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.00796},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":324.76800000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":324.76800000000003},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":18.383094339622644},"Cisplatin","IV","Cisplatin IV",25,"mg/m2",24,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":42.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":211.752},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":211.752},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":11.985962264150944},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":4377.9540000000015},3,24,2,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":16851.791999999998},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":18219.239999999998},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":16851.791999999998},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":18219.239999999998},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":953.8750188679243},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":1031.2777358490564},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":3350.6400000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":2099.4},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":2019.8400000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":4039.6800000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":11509.560000000001}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent",12315,"ESHAP (etoposide, methylprednisolone, cytarabine, cisplatin) + rituximab",4,2,3,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":13},0,0,0,"2A","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":48204.94425000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":91127.58224999999},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":89760.13425},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":4449.515221698113},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":4372.112504716981},"Etoposide","IV","Etoposide IV",40,"mg/m2",24,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":68},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":101.184},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":101.184},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":5.7273962264150935},"Methylprednisolone","IV","Methylprednisolone IV",500,"mg",30,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":500},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.24935000000000002},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.24935000000000002},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":3740.2500000000005},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":3740.2500000000005},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":211.7122641509434},"Cytarabine","IV","Cytarabine IV",2000,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":3400},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.00796},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.00796},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":324.76800000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":324.76800000000003},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":18.383094339622644},"Cisplatin","IV","Cisplatin IV",25,"mg/m2",24,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":42.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":211.752},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":211.752},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":11.985962264150944},"Rituximab","IV","Rituximab IV",375,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":31307.51025},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":31307.51025},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":1772.123221698113},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":35685.464250000005},3,24,2,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":16851.791999999998},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":18219.239999999998},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":16851.791999999998},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":18219.239999999998},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":953.8750188679243},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":1031.2777358490564},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":3350.6400000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":2099.4},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":2019.8400000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":4039.6800000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":1009.9200000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":12519.480000000001}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent",12316,"GDP (gemcitabine, dexamethasone, cisplatin)",3,2,3,4,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":3468.0600000000004},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":32726.268},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7681.008},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1700.4355471698111},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":282.7793207547169},"Gemcitabine","IV","Gemcitabine IV",1000,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":566.406},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":566.406},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":32.06071698113207},"Dexamethasone","PO","Dexamethasone PO",40,"mg",24,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":40},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":57.599999999999994},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":57.599999999999994},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":3.2603773584905658},"Cisplatin","IV","Cisplatin IV",75,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":158.814},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":158.814},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":8.989471698113206},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":782.8199999999999},3,6,1,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":238.46875471698107},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":257.8194339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1675.3200000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":1009.9200000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2685.2400000000002}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent",12317,"GDP (gemcitabine, dexamethasone, cisplatin) + rituximab",4,2,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":35785.49025},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":65043.69825},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":39998.43825},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":3472.5587688679243},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2054.90254245283},"Gemcitabine","IV","Gemcitabine IV",1000,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":566.406},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":566.406},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":32.06071698113207},"Dexamethasone","PO","Dexamethasone PO",40,"mg",24,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":40},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":57.599999999999994},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":57.599999999999994},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":3.2603773584905658},"Cisplatin","IV","Cisplatin IV",75,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":158.814},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":158.814},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":8.989471698113206},"Rituximab","IV","Rituximab IV",375,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":31307.51025},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":31307.51025},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":1772.123221698113},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":32090.33025},3,6,1,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":238.46875471698107},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":257.8194339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1675.3200000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":1009.9200000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":1009.9200000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":3695.1600000000003}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent",12322,"GemOx (gemcitabine, oxaliplatin)      ",3,3,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","Second-line",1,0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":669.9929637500001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":998.4137937500001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":673.2972170833334},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":31.34216332547169},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":12.939338231132073},"Gemcitabine","IV","Gemcitabine IV",1000,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":817.9846649999998},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":68.16538874999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":3.8584182311320747},"Oxaliplatin","IV","Oxaliplatin IV",100,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1885.504},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":157.12533333333332},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":8.893886792452829},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":225.29072208333332},2,17.33,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":39.651039999999995},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3941.0499599999994},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":3.304253333333333},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":328.42082999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.18703320754716976},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":18.58985830188679},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":243.08213333333336},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":444.70224166666674}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent",12288,"GemOx (gemcitabine, oxaliplatin) + rituximab",4,3,3,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":7},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","Second-line",1,0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":8448.618883645831},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8777.039713645832},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8451.923136979165},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":457.88237765919797},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":439.47955256485835},"Gemcitabine","IV","Gemcitabine IV",1000,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":817.9846649999998},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":68.16538874999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":3.8584182311320747},"Oxaliplatin","IV","Oxaliplatin IV",100,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1885.504},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":157.12533333333332},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":8.893886792452829},"Rituximab","IV","Rituximab IV",375,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":90426.52543874999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":7535.543786562499},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":426.5402143337263},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":7760.834508645832},2,17.33,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":39.651039999999995},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3941.0499599999994},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":3.304253333333333},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":328.42082999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.18703320754716976},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":18.58985830188679},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":243.08213333333336},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":243.08213333333336},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":687.7843750000001}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent",12323,"ICE (ifosfamide, carboplatin, etoposide)",4,2,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":3480.077025},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":18109.181024999998},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":17938.250025},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":894.6277938679244},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":884.952454245283},"Ifosfamide","IV","Ifosfamide IV",5000,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":8500},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.028327},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.028327},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":722.3385000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":722.3385000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":40.88708490566037},"Mesna","IV","Mesna IV",5000,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":8500},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.009925},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.009925},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":253.0875},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":253.0875},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":14.32570754716981},"Carboplatin","IV","Carboplatin IV",5,"AUC",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"AUC"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":105.70102500000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":105.70102500000002},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":5.983076886792453},"Etoposide","IV","Etoposide IV",100,"mg/m2",9,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":94.86},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":94.86},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":5.369433962264151},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":1175.987025},3,3,2,3,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":12351.699},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":119.23437735849053},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":128.90971698113205},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":699.1527735849056},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":699.1527735849056},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":209.94},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":1256.4900000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2304.09}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent",12324,"ICE (ifosfamide, carboplatin, etoposide) + rituximab",4,2,4,4,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":14},0,0,0,"2A","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":25025.030525},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":39654.134525},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":39483.203525},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2076.043275},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2066.3679353773587},"Ifosfamide","IV","Ifosfamide IV",5000,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":8500},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.028327},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.028327},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":722.3385000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":722.3385000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":40.88708490566037},"Mesna","IV","Mesna IV",5000,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":8500},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.009925},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.009925},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":253.0875},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":253.0875},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":14.32570754716981},"Carboplatin","IV","Carboplatin IV",5,"AUC",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"AUC"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":105.70102500000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":105.70102500000002},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":5.983076886792453},"Etoposide","IV","Etoposide IV",100,"mg/m2",9,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":94.86},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":94.86},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":5.369433962264151},"Rituximab","IV","Rituximab IV",375,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":20871.6735},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":20871.6735},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":1181.4154811320755},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":22047.660525},3,3,2,3,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2106.4739999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2277.4049999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":12351.699},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":119.23437735849053},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":128.90971698113205},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":699.1527735849056},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":699.1527735849056},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":209.94},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":1256.4900000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":673.2800000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2977.3700000000003}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent",12325,"MINE (mesna, ifosfamide, mitoxantrone, etoposide)",3,2,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2A","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":6287.77296},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":25471.686960000003},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":24958.893959999998},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1168.8915260377357},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1139.865507169811},"Mitoxantrone","IV","Mitoxantrone IV",8,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":13.6},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.9072000000000005},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.9072000000000005},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":322.61376},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":322.61376},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":18.261156226415093},"Ifosfamide","IV","Ifosfamide IV",2000,"mg/m2",9,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":3400},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.028327},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.028327},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":866.8062},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":866.8062},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":49.06450188679245},"Mesna","IV","Mesna IV",400,"mg/m2",27,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.009925},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.009925},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":182.22299999999998},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":182.22299999999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":10.314509433962261},"Etoposide","IV","Etoposide IV",100,"mg/m2",9,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":94.86},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":94.86},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":5.369433962264151},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":1466.5029599999998},3,9,2,3,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":6319.421999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":6832.215},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":6319.421999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":6832.215},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":12351.699},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":357.70313207547156},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":386.72915094339623},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":699.1527735849056},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":699.1527735849056},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":1256.4900000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":1889.46},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":1256.4900000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":4821.27}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent",12326,"MINE (mesna, ifosfamide, mitoxantrone, etoposide) + rituximab",4,2,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":22446.488085},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":41630.402085},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":41117.609085000004},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2054.953136886792},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2025.9271180188678},"Mitoxantrone","IV","Mitoxantrone IV",8,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":13.6},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.9072000000000005},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.9072000000000005},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":322.61376},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":322.61376},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":18.261156226415093},"Ifosfamide","IV","Ifosfamide IV",2000,"mg/m2",9,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":3400},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.028327},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.028327},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":866.8062},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":866.8062},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":49.06450188679245},"Mesna","IV","Mesna IV",400,"mg/m2",27,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":680},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.009925},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.009925},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":182.22299999999998},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":182.22299999999998},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":10.314509433962261},"Etoposide","IV","Etoposide IV",100,"mg/m2",9,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":94.86},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":94.86},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":5.369433962264151},"Rituximab","IV","Rituximab IV",375,"mg/m2",3,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":15653.755125},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":15653.755125},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":886.0616108490565},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":17120.258085},3,9,2,3,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":6319.421999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":6832.215},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":6319.421999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":6832.215},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":12351.699},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":12351.699},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":357.70313207547156},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":386.72915094339623},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":699.1527735849056},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":699.1527735849056},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":418.83000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":1256.4900000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":1889.46},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":1256.4900000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":504.96000000000004},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":5326.2300000000005}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent (non-candidates for high-dose therapy)",12191,"Bendamustine      ",3,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":59663.543999999994},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":87095.886},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":59690.99999999999},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":4835.12637735849},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":3283.906415094339},"Bendamustine","IV","Bendamustine IV",120,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":204},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":23.688},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":23.688},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":57988.223999999995},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":57988.223999999995},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":3282.352301886792},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":57988.223999999995},2,12,1,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":27.455999999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2728.9439999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":27.455999999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2728.9439999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":1.5541132075471693},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":154.46852830188675},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1675.3200000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1675.3200000000002}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent (non-candidates for high-dose therapy)",12192,"Bendamustine + rituximab      ",3,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":91980.97425},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":119413.31625},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":92008.43025},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":6607.249599056602},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":5056.029636792451},"Bendamustine","IV","Bendamustine IV",120,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":204},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":23.688},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":23.688},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":57988.223999999995},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":57988.223999999995},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":3282.352301886792},"Rituximab","IV","Rituximab IV",375,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":31307.51025},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":31307.51025},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":1772.123221698113},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":89295.73425},2,12,1,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":27.455999999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2728.9439999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":27.455999999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2728.9439999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":1.5541132075471693},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":154.46852830188675},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1675.3200000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":1009.9200000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2685.2400000000002}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent (non-candidates for high-dose therapy)",12144,"Brentuximab vedotin for CD30+ disease   ",3,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2B","Second-line",1,0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":24665.72256833333},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":24683.29952083333},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":24665.823313399997},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1385.755438443396},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1384.7662191547167},"Brentuximab vedotin","IV","Brentuximab vedotin IV",1.8,"mg/kg",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":126},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":134.444},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":134.444},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":293569.22952},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":24464.10246},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":1384.7605166037733},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":24464.10246},1,17.33,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1.2089408},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":210.92342999999997},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0.10074506666666666},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":17.576952499999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":5.7025509433962255E-3},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0.9949218396226414},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":201.62010833333335}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent (non-candidates for high-dose therapy)",12147,"CEOP (cyclophosphamide, etoposide, vincristine, prednisone)      ",3,3,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":8876.04372},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":34943.913720000004},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8889.77172},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1835.7132294339622},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":360.9504747169811},"Cyclophosphamide","IV","Cyclophosphamide IV",750,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1275},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":3236.715},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":3236.715},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":183.2102830188679},"Etoposide","IV","Etoposide IV",50,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":85},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":31.62},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":31.62},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":1.7898113207547168},"Etoposide","PO","Etoposide PO",100,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":1.4709999999999999},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":1.4709999999999999},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":3000.8399999999997},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":3000.8399999999997},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":169.85886792452825},"Vincristine","IV","Vincristine IV",1.4,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":2.38},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":4.474},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":4.474},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":63.88872},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":63.88872},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":3.616342641509434},"Prednisone","PO","Prednisone PO",100,"mg",30,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":100},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.01},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.01},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":30},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":30},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":1.6981132075471697},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":6363.063719999999},2,6,1,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":13.727999999999998},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1364.4719999999998},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":13.727999999999998},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":1364.4719999999998},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.7770566037735847},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":77.23426415094337},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2512.9800000000005}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent (non-candidates for high-dose therapy)",12148,"CEOP (cyclophosphamide, etoposide, vincristine, prednisone) + rituximab",3,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":41193.47397},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":67261.34397},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":41207.20197},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":3607.836451132075},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2133.0736964150938},"Cyclophosphamide","IV","Cyclophosphamide IV",750,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1275},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":3236.715},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":3236.715},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":183.2102830188679},"Etoposide","IV","Etoposide IV",50,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":85},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":31.62},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":31.62},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":1.7898113207547168},"Etoposide","PO","Etoposide PO",100,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":1.4709999999999999},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":1.4709999999999999},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":3000.8399999999997},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":3000.8399999999997},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":169.85886792452825},"Vincristine","IV","Vincristine IV",1.4,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":2.38},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":4.474},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":4.474},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":63.88872},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":63.88872},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":3.616342641509434},"Prednisone","PO","Prednisone PO",100,"mg",30,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":100},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.01},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.01},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":30},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":30},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":1.6981132075471697},"Rituximab","IV","Rituximab IV",375,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":31307.51025},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":31307.51025},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":1772.123221698113},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":37670.57397},2,6,1,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":13.727999999999998},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":1364.4719999999998},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":13.727999999999998},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":1364.4719999999998},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.7770566037735847},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":77.23426415094337},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":1009.9200000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":3522.9000000000005}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent (non-candidates for high-dose therapy)",12145,"CEPP (cyclophosphamide, etoposide, prednisone, procarbazine)      ",3,3,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":17884.86},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":20613.804000000004},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":17912.316000000003},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":458.58633962264145},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":305.6719245283019},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":5178.744000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":5178.744000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":293.13645283018866},"Etoposide","IV","Etoposide IV",70,"mg/m2",18,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":119},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":132.804},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":132.804},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":7.517207547169811},"Procarbazine","PO","Procarbazine PO",60,"mg/m2",60,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":102},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":1.3600999999999999},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":8323.812},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":8323.812},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},"Prednisone","PO","Prednisone PO",60,"mg/m2",60,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.01},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.01},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":61.2},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":61.2},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":3.4641509433962265},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":13696.560000000001},2,12,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":27.455999999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2728.9439999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":27.455999999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2728.9439999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":1.5541132075471693},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":154.46852830188675},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1675.3200000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":2512.9800000000005},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":4188.300000000001}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent (non-candidates for high-dose therapy)",12146,"CEPP (cyclophosphamide, etoposide, prednisone, procarbazine) + rituximab - PO and IV",3,3,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":50202.290250000005},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":52931.23425000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":50229.746250000004},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2230.7095613207543},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2077.795146226415},"Cyclophosphamide","IV","Cyclophosphamide IV",600,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1020},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":5178.744000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":5178.744000000001},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":293.13645283018866},"Etoposide","IV","Etoposide IV",70,"mg/m2",18,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":119},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":132.804},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":132.804},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":7.517207547169811},"Procarbazine","PO","Procarbazine PO",60,"mg/m2",60,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":102},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":1.3600999999999999},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":8323.812},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":8323.812},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},"Prednisone","PO","Prednisone PO",60,"mg/m2",60,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.01},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.01},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":61.2},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":61.2},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":3.4641509433962265},"Rituximab","IV","Rituximab IV",375,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":31307.51025},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":31307.51025},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":1772.123221698113},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":45004.070250000004},2,12,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":27.455999999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2728.9439999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":27.455999999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":2728.9439999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":1.5541132075471693},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":154.46852830188675},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1675.3200000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":2512.9800000000005},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":1009.9200000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":5198.220000000001}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent (non-candidates for high-dose therapy)",12149,"DA-EPOCH",3,2,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2A","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":14454.922680000001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":43713.13068},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":43371.26868},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1857.936830943396},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1838.586151698113},"Cyclophosphamide","IV","Cyclophosphamide IV",750,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1275},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":3236.715},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":3236.715},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":183.2102830188679},"Doxorubicin","IV","Doxorubicin IV",10,"mg/m2",24,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":17},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":98.532},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":98.532},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":5.577283018867924},"Vincristine","IV","Vincristine IV",0.4,"mg/m2",24,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0.68},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":4.474},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":4.474},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":73.01568},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":73.01568},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":4.132963018867924},"Prednisone","PO","Prednisone PO",60,"mg/m2",30,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.01},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.01},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":30.6},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":30.6},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":1.7320754716981133},"Etoposide","IV","Etoposide IV",50,"mg/m2",24,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":85},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":126.48},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":126.48},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":7.159245283018867},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":3565.34268},3,6,2,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":238.46875471698107},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":257.8194339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":3350.6400000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":3350.6400000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":3350.6400000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":10889.580000000002}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent (non-candidates for high-dose therapy)",12150,"DA-EPOCH + rituximab",3,2,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":5},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":11},0,0,0,"2A","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":46772.35293},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":76030.56093},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":75688.69893},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":3630.060052641509},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":3610.709373396226},"Cyclophosphamide","IV","Cyclophosphamide IV",750,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1275},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.42310000000000003},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":3236.715},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":3236.715},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":183.2102830188679},"Doxorubicin","IV","Doxorubicin IV",10,"mg/m2",24,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":17},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2415},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":98.532},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":98.532},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":5.577283018867924},"Vincristine","IV","Vincristine IV",0.4,"mg/m2",24,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0.68},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":4.474},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":4.474},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":73.01568},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":73.01568},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":4.132963018867924},"Prednisone","PO","Prednisone PO",60,"mg/m2",30,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":102},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.01},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.01},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":30.6},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":30.6},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":1.7320754716981133},"Etoposide","IV","Etoposide IV",50,"mg/m2",24,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":85},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.062},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":126.48},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":126.48},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":7.159245283018867},"Rituximab","IV","Rituximab IV",375,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":31307.51025},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":31307.51025},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":1772.123221698113},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":34872.85293},3,6,2,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":238.46875471698107},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":257.8194339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":837.6600000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":3350.6400000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":3350.6400000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":3350.6400000000003},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":1009.9200000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":11899.500000000002}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent (non-candidates for high-dose therapy)",12151,"GDP      ",3,3,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":3468.0600000000004},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":32726.268},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":7681.008},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1700.4355471698111},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":282.7793207547169},"Gemcitabine","IV","Gemcitabine IV",1000,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":566.406},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":566.406},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":32.06071698113207},"Dexamethasone","PO","Dexamethasone PO",40,"mg",24,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":40},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":57.599999999999994},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":57.599999999999994},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":3.2603773584905658},"Cisplatin","IV","Cisplatin IV",75,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":158.814},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":158.814},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":8.989471698113206},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":782.8199999999999},3,6,1,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":238.46875471698107},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":257.8194339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1675.3200000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":1009.9200000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2685.2400000000002}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent (non-candidates for high-dose therapy)",12152,"GDP + rituximab      ",3,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":35785.49025},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":65043.69825},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":39998.43825},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":3472.5587688679243},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2054.90254245283},"Gemcitabine","IV","Gemcitabine IV",1000,"mg/m2",12,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":566.406},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":566.406},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":32.06071698113207},"Dexamethasone","PO","Dexamethasone PO",40,"mg",24,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":40},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":57.599999999999994},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":57.599999999999994},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":3.2603773584905658},"Cisplatin","IV","Cisplatin IV",75,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":127.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.2076},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":158.814},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":158.814},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":8.989471698113206},"Rituximab","IV","Rituximab IV",375,"mg/m2",6,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":31307.51025},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":31307.51025},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":1772.123221698113},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":32090.33025},3,6,1,6,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":24703.398},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":4212.947999999999},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":4554.8099999999995},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":24703.398},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":238.46875471698107},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":257.8194339622641},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":1398.3055471698112},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1675.3200000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":1009.9200000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":1009.9200000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":3695.1600000000003}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent (non-candidates for high-dose therapy)",12153,"Gemcitabine, dexamethasone, carboplatin      ",3,3,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":2232.2587000000003},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":21737.7307},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":5040.8907},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":1135.6081528301886},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":190.50400188679242},"Gemcitabine","IV","Gemcitabine IV",1000,"mg/m2",8,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":377.604},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":377.604},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":21.373811320754715},"Dexamethasone","PO","Dexamethasone PO",40,"mg",16,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":40},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":38.4},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":38.4},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":2.1735849056603773},"Carboplatin","IV","Carboplatin IV",5,"AUC",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"AUC"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":140.93470000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":140.93470000000002},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":7.977435849056604},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":556.9386999999999},3,4,1,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1116.88},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1675.3200000000002}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent (non-candidates for high-dose therapy)",12154,"Gemcitabine, dexamethasone, carboplatin + rituximab",3,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":23777.2122},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":43282.684199999996},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":26585.8442},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2317.0236339622643},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":1371.919483018868},"Gemcitabine","IV","Gemcitabine IV",1000,"mg/m2",8,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":377.604},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":377.604},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":21.373811320754715},"Dexamethasone","PO","Dexamethasone PO",40,"mg",16,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":40},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":38.4},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":38.4},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":2.1735849056603773},"Carboplatin","IV","Carboplatin IV",5,"AUC",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":7.046735000000001},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"AUC"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":140.93470000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":140.93470000000002},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":7.977435849056604},"Rituximab","IV","Rituximab IV",375,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":20871.6735},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":20871.6735},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":1181.4154811320755},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":21428.6122},3,4,1,4,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":16468.932},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":2808.6319999999996},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":3036.54},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":16468.932},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":158.97916981132073},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":171.8796226415094},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":932.2036981132076},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1116.88},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":558.44},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":673.2800000000001},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":2348.6000000000004}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent (non-candidates for high-dose therapy)",12155,"GemOx      ",3,3,3,3,3,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","Second-line",1,0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":669.9929637500001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":998.4137937500001},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":673.2972170833334},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":31.34216332547169},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":12.939338231132073},"Gemcitabine","IV","Gemcitabine IV",1000,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":817.9846649999998},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":68.16538874999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":3.8584182311320747},"Oxaliplatin","IV","Oxaliplatin IV",100,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1885.504},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":157.12533333333332},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":8.893886792452829},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":225.29072208333332},2,17.33,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":39.651039999999995},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3941.0499599999994},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":3.304253333333333},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":328.42082999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.18703320754716976},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":18.58985830188679},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":243.08213333333336},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":444.70224166666674}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent (non-candidates for high-dose therapy)",12156,"GemOx + rituximab      ",3,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","Second-line",1,0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":8448.618883645831},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8777.039713645832},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":8451.923136979165},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":457.88237765919797},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":439.47955256485835},"Gemcitabine","IV","Gemcitabine IV",1000,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":1700},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.027764999999999998},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":817.9846649999998},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":68.16538874999999},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":3.8584182311320747},"Oxaliplatin","IV","Oxaliplatin IV",100,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":170},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.64},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":1885.504},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":157.12533333333332},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":8.893886792452829},"Rituximab","IV","Rituximab IV",375,"mg/m2",17.33,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":90426.52543874999},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":7535.543786562499},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":426.5402143337263},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":7760.834508645832},2,17.33,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":39.651039999999995},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":3941.0499599999994},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":3.304253333333333},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":328.42082999999997},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0.18703320754716976},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":18.58985830188679},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":201.62010833333335},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":243.08213333333336},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":243.08213333333336},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":687.7843750000001}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent (non-candidates for high-dose therapy)",12160,"Lenalidomide (non-GCB DLBCL)      ",3,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","Second-line",1,0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":12580.298602075747},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":12580.298602075747},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":12580.298602075747},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":0},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":0},"Lenalidomide","PO","Lenalidomide PO",25,"mg",273,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":25},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":22.119206333319998},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":150963.58322490897},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":12580.298602075747},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":12580.298602075747},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":0}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent (non-candidates for high-dose therapy)",12161,"Lenalidomide + rituximab (non-GCB DLBCL)",3,3,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","Second-line",1,0,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":11859.651673327266},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":11859.651673327266},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":11859.651673327266},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":98.45129009433961},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":98.45129009433961},"Lenalidomide","PO","Lenalidomide PO",20,"mg",273,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":20},0,{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":22.119206333319998},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"mg"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":120770.86657992718},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":10064.238881660598},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":0},"Rituximab","IV","Rituximab IV",375,"mg/m2",4,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":20871.6735},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":1739.306125},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":98.45129009433961},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":11803.545006660599},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":56.10666666666667},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":56.10666666666667}]
["NHL","B-cell Lymphomas",2.2016,"STAGE III-IV","Second-line and Subsequent (non-candidates for high-dose therapy)",12162,"Rituximab",2,4,3,3,2,{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Safety]])","v":6},{"$f":"SUM(Table1[[#This Row],[Efficacy]:[Consistency]])","v":12},0,0,0,"2A","Second-line",1,1,0,{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Admin Total]]","v":43089.907},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, high margin_adj]]+Table1[[#This Row],[GF, high margin_adj]]+Table1[[#This Row],[Admin Total]]","v":43089.907},{"$f":"Table1[[#This Row],[Total regimen price]]+Table1[[#This Row],[Supportive Care, low margin_adj]]+Table1[[#This Row],[GF, low margin_adj]]+Table1[[#This Row],[Admin Total]]","v":43089.907},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, high margin_adj]]+Table1[[#This Row],[Physician margin GF, high margin_adj]]","v":2362.830962264151},{"$f":"Table1[[#This Row],[Physician margin_1]]+Table1[[#This Row],[Physician margin_2]]+Table1[[#This Row],[Physician margin_3]]+Table1[[#This Row],[Physician margin_4]]+Table1[[#This Row],[Physician margin_5]]+Table1[[#This Row],[Physician margin_6]]+Table1[[#This Row],[Physician margin_7]]+Table1[[#This Row],[Physician margin_8]]+Table1[[#This Row],[Physician margin_9]]+Table1[[#This Row],[Physician margin_10]]+Table1[[#This Row],[Physician margin_11]]+Table1[[#This Row],[Physician margin supportive Care, low margin_adj]]+Table1[[#This Row],[Physician margin GF, low margin_adj]]","v":2362.830962264151},"Rituximab","IV","Rituximab IV",375,"mg/m2",8,{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_1]])), Table1[[#This Row],[Drug dose_1]]*70, Table1[[#This Row],[Drug dose_1]]))","v":637.5},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":8.18497},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":"MG"},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_1]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_1]], IF(Table1[[#This Row],[Unit_1]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_1]], Table1[[#This Row],[Dose with Mass Multiplier_1]]*Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_1]])), 0)","v":41743.347},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_1]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_1]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_1]]/12, \"CHECK\")))), 0)","v":41743.347},{"$f":"IF(Table1[[#This Row],[ASP price per unit_1]]<>0, Table1[[#This Row],[Drug Price_1]]/1.06*0.06, 0)","v":2362.830962264151},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_2]])), Table1[[#This Row],[Drug dose_2]]*70, Table1[[#This Row],[Drug dose_2]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_2]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_2]], IF(Table1[[#This Row],[Unit_2]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_2]], Table1[[#This Row],[Dose with Mass Multiplier_2]]*Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_2]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_2]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_2]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_2]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_2]]<>0, Table1[[#This Row],[Drug Price_2]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_3]])), Table1[[#This Row],[Drug dose_3]]*70, Table1[[#This Row],[Drug dose_3]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_3]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_3]], IF(Table1[[#This Row],[Unit_3]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_3]], Table1[[#This Row],[Dose with Mass Multiplier_3]]*Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_3]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_3]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_3]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_3]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_3]]<>0, Table1[[#This Row],[Drug Price_3]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_4]])), Table1[[#This Row],[Drug dose_4]]*70, Table1[[#This Row],[Drug dose_4]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_4]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_4]], IF(Table1[[#This Row],[Unit_4]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_4]], Table1[[#This Row],[Dose with Mass Multiplier_4]]*Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_4]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_4]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_4]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_4]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_4]]<>0, Table1[[#This Row],[Drug Price_4]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_5]])), Table1[[#This Row],[Drug dose_5]]*70, Table1[[#This Row],[Drug dose_5]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_5]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_5]], IF(Table1[[#This Row],[Unit_5]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_5]], Table1[[#This Row],[Dose with Mass Multiplier_5]]*Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_5]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_5]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_5]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_5]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_5]]<>0, Table1[[#This Row],[Drug Price_5]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_6]])), Table1[[#This Row],[Drug dose_6]]*70, Table1[[#This Row],[Drug dose_6]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_6]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_6]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_6]], IF(Table1[[#This Row],[Unit_6]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_6]], Table1[[#This Row],[Dose with Mass Multiplier_6]]*Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_6]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_6]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_6]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_6]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_6]]<>0, Table1[[#This Row],[Drug Price_6]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_7]])), Table1[[#This Row],[Drug dose_7]]*70, Table1[[#This Row],[Drug dose_7]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_7]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_7]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_7]], IF(Table1[[#This Row],[Unit_7]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_7]], Table1[[#This Row],[Dose with Mass Multiplier_7]]*Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_7]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_7]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_7]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_7]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_7]]<>0, Table1[[#This Row],[Drug Price_7]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_8]])), Table1[[#This Row],[Drug dose_8]]*70, Table1[[#This Row],[Drug dose_8]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_8]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_8]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_8]], IF(Table1[[#This Row],[Unit_8]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_8]], Table1[[#This Row],[Dose with Mass Multiplier_8]]*Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_8]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_8]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_8]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_8]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_8]]<>0, Table1[[#This Row],[Drug Price_8]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_9]])), Table1[[#This Row],[Drug dose_9]]*70, Table1[[#This Row],[Drug dose_9]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_9]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_9]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_9]], IF(Table1[[#This Row],[Unit_9]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_9]], Table1[[#This Row],[Dose with Mass Multiplier_9]]*Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_9]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_9]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_9]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_9]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_9]]<>0, Table1[[#This Row],[Drug Price_9]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_10]])), Table1[[#This Row],[Drug dose_10]]*70, Table1[[#This Row],[Drug dose_10]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_10]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_10]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_10]], IF(Table1[[#This Row],[Unit_10]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_10]], Table1[[#This Row],[Dose with Mass Multiplier_10]]*Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_10]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_10]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_10]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_10]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_10]]<>0, Table1[[#This Row],[Drug Price_10]]/1.06*0.06, 0)","v":0},{"$nulls":6},{"$f":"IF(ISNUMBER(SEARCH(\"/m2\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*1.7, IF(ISNUMBER(SEARCH(\"/kg\", Table1[[#This Row],[Drug units_11]])), Table1[[#This Row],[Drug dose_11]]*70, Table1[[#This Row],[Drug dose_11]]))","v":0},{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Unit], MATCH(Table1[[#This Row],[Drug ROA_11]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(IF(Table1[[#This Row],[Unit_11]]=\"post-SC admin price\", Table1[[#This Row],[Price per unit_11]], IF(Table1[[#This Row],[Unit_11]]=\"pre-SC admin price\", Table1[[#This Row],[Price per unit_11]], Table1[[#This Row],[Dose with Mass Multiplier_11]]*Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]*Table1[[#This Row],[Price per unit_11]])), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug Price per year_11]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug Price per year_11]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug Price per year_11]]/12, \"CHECK\")))), 0)","v":0},{"$f":"IF(Table1[[#This Row],[ASP price per unit_11]]<>0, Table1[[#This Row],[Drug Price_11]]/1.06*0.06, 0)","v":0},{"$f":" Table1[[#This Row],[Drug Price_1]] + Table1[[#This Row],[Drug Price_2]] + Table1[[#This Row],[Drug Price_3]]+ Table1[[#This Row],[Drug Price_4]]+ Table1[[#This Row],[Drug Price_5]]+ Table1[[#This Row],[Drug Price_6]]+ Table1[[#This Row],[Drug Price_7]]+ Table1[[#This Row],[Drug Price_8]]+ Table1[[#This Row],[Drug Price_9]]+ Table1[[#This Row],[Drug Price_10]]+ Table1[[#This Row],[Drug Price_11]]","v":41743.347},0,0,0,0,{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$12*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$14*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$16*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$18*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=0, SC_Admin_SpecialCases!$F$13*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=1, SC_Admin_SpecialCases!$F$15*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=2, SC_Admin_SpecialCases!$F$17*Table1[[#This Row],['# of supportive doses]], IF(Table1[[#This Row],[Emetic Risk (0=min, 1=low, 2=inter, 3=high)]]=3, SC_Admin_SpecialCases!$F$19*Table1[[#This Row],['# of supportive doses]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$4*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$6*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$8*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=0, SC_Admin_SpecialCases!$F$5*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=1, SC_Admin_SpecialCases!$F$7*Table1[[#This Row],['# of GCSF doses]], IF(Table1[[#This Row],[Growth Factor (0=low, 1=inter, 2=high)]]=2, SC_Admin_SpecialCases!$F$9*Table1[[#This Row],['# of GCSF doses]], \"CHECK\")))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Supportive Care, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Supportive Care, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Supportive Care, high margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, low margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, low margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, low margin]], \"CHECK\"))))","v":0},{"$f":"IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[GF, high margin]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[GF, high margin]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[GF, high margin]], \"CHECK\"))))","v":0},{"$f":"Table1[[#This Row],[Supportive Care, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[Supportive Care, high margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, low margin_adj]]/1.06*0.06","v":0},{"$f":"Table1[[#This Row],[GF, high margin_adj]]/1.06*0.06","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_1 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_1]], Table3[Drug ROA Admin], 0)), 0)","v":1346.5600000000002},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_2 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_2]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_3 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_3]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_4 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_4]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_5 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_5]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_6 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_6]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_7 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_7]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_8 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_8]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_9 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_9]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_10 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_10]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"IFERROR(IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=0, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"0\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]]/12, IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=1, Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], IF(Table1[[#This Row],[Regimen type (0=unlimited, 1=time-limited)]]=\"1\", Table1[[#This Row],[Drug '# of doses_11 (for unlimited regimens, '# per year)]], \"CHECK\"))))*INDEX(Table3[Total Admin Cost], MATCH(Table1[[#This Row],[Drug ROA_11]], Table3[Drug ROA Admin], 0)), 0)","v":0},{"$f":"SUM(Table1[[#This Row],[Admin Drug 1]:[Admin Drug 11]])","v":1346.5600000000002}]

{"sheet":"Unique Drugs","index":1,"n_rows":373,"n_cols":16,"rows_kept":373}
["Denosumab SUBQ",null,"Denosumab SUBQ",null,null,"Unique Drugs All ROA","HCPCS (Jan 2017)","ASP Price per Unit","HCPCS Unit","WAC price per unit","WAC Unit","Manual Price","Manual Unit","Price per unit","Unit","Notes"]
["Zoledronic Acid IV",null,"Zoledronic Acid IV",null,null,"Abiraterone Z PO"," ","","",{"v":0.2876011,"d":"$0.29"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.2876011,"d":"$0.29"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Pamidronate IV",null,"Pamidronate IV",null,null,"Ado-trastuzumab emtansine IV","J9354",{"v":29.561,"d":"$29.56"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":29.561,"d":"$29.56"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Doxorubicin IV",null,"Doxorubicin IV",null,null,"Afatinib PO"," ","","",{"v":6.2922568750000005,"d":"$6.29"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":6.2922568750000005,"d":"$6.29"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Docetaxel IV",null,"Docetaxel IV",null,null,"Alectinib PO"," ","","",{"v":0.36982244444466666,"d":"$0.37"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.36982244444466666,"d":"$0.37"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Methotrexate IV",null,"Methotrexate IV",null,null,"Alemtuzumab IV","J0202",{"v":1750.714,"d":"$1,750.71"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":1750.714,"d":"$1,750.71"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Epirubicin IV",null,"Epirubicin IV",null,null,"Alemtuzumab SUBQ","J0202",{"v":1750.714,"d":"$1,750.71"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":1750.714,"d":"$1,750.71"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Fluorouracil IV",null,"Fluorouracil IV",null,null,"Altretamine PO"," ","","",{"v":0.1966,"d":"$0.20"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.1966,"d":"$0.20"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Paclitaxel IV",null,"Paclitaxel IV",null,null,"Anastrozole PO"," ","","",{"v":11.0863916667,"d":"$11.09"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":11.0863916667,"d":"$11.09"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Pertuzumab IV",null,"Pertuzumab IV",null,null,"Aprepitant IV","J0185",{"v":2.109,"d":"$2.11"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":2.109,"d":"$2.11"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"},"pulled first available ASP (Q3 2018)"]
["Anastrozole PO",null,"Anastrozole PO",null,null,"Aprepitant PO","J8501",{"v":2.4539999999999997,"d":"$2.45"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":2.4539999999999997,"d":"$2.45"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Letrozole PO",null,"Letrozole PO",null,null,"Atezolizumab IV","J9022",{"v":7.5792,"d":"$7.58"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":7.5792,"d":"$7.58"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"},"pulled first available ASP (Q3 2018)"]
["Exemestane PO",null,"Exemestane PO",null,null,"Axitinib PO"," ","","",{"v":43.8468883334,"d":"$43.85"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":43.8468883334,"d":"$43.85"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
[{"$nulls":5},"BCG intralesional",90586,{"v":1.2701000000000001E-6,"d":"$0.00"},"cc",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":1.2701000000000001E-6,"d":"$0.00"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"cc"}]
["Palbociclib PO",null,"Palbociclib PO",null,null,"Bendamustine IV","J9034",{"v":23.688,"d":"$23.69"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":23.688,"d":"$23.69"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Fulvestrant IM",null,"Fulvestrant IM",null,null,"Bevacizumab IV","J9035",{"v":7.3726,"d":"$7.37"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":7.3726,"d":"$7.37"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Tamoxifen PO",null,"Tamoxifen PO",null,null,"Bleomycin IV","J9040",{"v":3.35,"d":"$3.35"},"MG",{"$nulls":4},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":3.35,"d":"$3.35"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Toremifene PO",null,"Toremifene PO",null,null,"Bortezomib IV","J9041",{"v":462.62999999999994,"d":"$462.63"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":462.62999999999994,"d":"$462.63"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Megestrol acetate PO",null,"Megestrol acetate PO",null,null,"Bortezomib SUBQ","J9041",{"v":462.62999999999994,"d":"$462.63"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":462.62999999999994,"d":"$462.63"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Fluoxymesterone PO",null,"Fluoxymesterone PO",null,null,"Bosutinib PO"," ","","",{"v":0.876302783334,"d":"$0.88"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.876302783334,"d":"$0.88"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Ethinyl estradiol PO",null,"Ethinyl estradiol PO",null,null,"Brentuximab vedotin IV","J9042",{"v":134.444,"d":"$134.44"},"MG",{"$nulls":4},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":134.444,"d":"$134.44"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Pegylated liposomal doxorubicin IV",null,"Pegylated liposomal doxorubicin IV",null,null,"Cabazitaxel IV","J9043",{"v":154.222,"d":"$154.22"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":154.222,"d":"$154.22"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Capecitabine PO",null,"Capecitabine PO",null,null,"Cabozantinib PO"," ","","",{"v":8.020833333333334,"d":"$8.02"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":8.020833333333334,"d":"$8.02"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Gemcitabine IV",null,"Gemcitabine IV",null,null,"Capecitabine PO","J8521",{"v":0.023708,"d":"$0.02"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.023708,"d":"$0.02"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Vinorelbine IV",null,"Vinorelbine IV",null,null,"Carboplatin IV","J9045",{"v":7.046735000000001,"d":"$7.05"},"AUC",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":7.046735000000001,"d":"$7.05"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"AUC"}]
["Eribulin IV",null,"Eribulin IV",null,null,"Carfilzomib IV","J9047",{"v":31.812,"d":"$31.81"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":31.812,"d":"$31.81"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Cyclophosphamide PO",null,"Cyclophosphamide PO",null,null,"Carmustine IV","J9050",{"v":38.500569999999996,"d":"$38.50"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":38.500569999999996,"d":"$38.50"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Carboplatin IV",null,"Carboplatin IV",null,null,"Ceritinib PO"," ","","",{"v":0.638899222222,"d":"$0.64"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.638899222222,"d":"$0.64"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Nab-paclitaxel IV",null,"Nab-paclitaxel IV",null,null,"Cetuximab IV","J9055",{"v":5.6647,"d":"$5.66"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":5.6647,"d":"$5.66"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Cisplatin IV",null,"Cisplatin IV",null,null,"Chlorambucil PO"," ","","",{"v":12.16375,"d":"$12.16"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":12.16375,"d":"$12.16"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Ixabepilone IV",null,"Ixabepilone IV",null,null,"Cisplatin IP","J9060",{"v":0.2076,"d":"$0.21"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.2076,"d":"$0.21"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Cyclophosphamide IV",null,"Cyclophosphamide IV",null,null,"Cisplatin IV","J9060",{"v":0.2076,"d":"$0.21"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.2076,"d":"$0.21"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Trastuzumab IV",null,"Trastuzumab IV",null,null,"Cisplatin PUMP","J9060",{"v":0.2076,"d":"$0.21"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.2076,"d":"$0.21"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Ado-trastuzumab emtansine IV",null,"Ado-trastuzumab emtansine IV",null,null,"Cisplatin REFILL","J9060",{"v":0.2076,"d":"$0.21"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.2076,"d":"$0.21"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Lapatinib PO",null,"Lapatinib PO",null,null,"Cobimetinib PO"," ","","",{"v":5.19579375,"d":"$5.20"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":5.19579375,"d":"$5.20"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Obinutuzumab IV",null,"Obinutuzumab IV",null,null,"Crizotinib PO"," ","","",{"v":0.989724433332,"d":"$0.99"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.989724433332,"d":"$0.99"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Ibrutinib PO",null,"Ibrutinib PO",null,null,"Cyclophosphamide IV","J9070",{"v":0.42310000000000003,"d":"$0.42"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.42310000000000003,"d":"$0.42"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Chlorambucil PO",null,"Chlorambucil PO",null,null,"Cyclophosphamide PO","J8530",{"v":0.13036,"d":"$0.13"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.13036,"d":"$0.13"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Rituximab IV",null,"Rituximab IV",null,null,"Cyclophosphamide PUMP","J9070",{"v":0.42310000000000003,"d":"$0.42"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.42310000000000003,"d":"$0.42"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Bendamustine IV",null,"Bendamustine IV",null,null,"Cyclophosphamide REFILL","J9070",{"v":0.42310000000000003,"d":"$0.42"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.42310000000000003,"d":"$0.42"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Fludarabine IV",null,"Fludarabine IV",null,null,"Cytarabine IT","J9100",{"v":0.00796,"d":"$0.01"},"MG",{"$nulls":4},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.00796,"d":"$0.01"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Idelalisib PO",null,"Idelalisib PO",null,null,"Cytarabine IV","J9100",{"v":0.00796,"d":"$0.01"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.00796,"d":"$0.01"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Venetoclax PO",null,"Venetoclax PO",null,null,"Dabrafenib PO"," ","","",{"v":1.0410907777773333,"d":"$1.04"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":1.0410907777773333,"d":"$1.04"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Pentostatin IV",null,"Pentostatin IV",null,null,"Dacarbazine IV","J9130",{"v":0.04196,"d":"$0.04"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.04196,"d":"$0.04"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Methylprednisolone IV",null,"Methylprednisolone IV",null,null,"Daratumumab IV","J9145",{"v":4.6922,"d":"$4.69"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":4.6922,"d":"$4.69"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Ofatumumab IV",null,"Ofatumumab IV",null,null,"Dasatinib PO"," ","","",{"v":2.8758670833357143,"d":"$2.88"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":2.8758670833357143,"d":"$2.88"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Lenalidomide PO",null,"Lenalidomide PO",null,null,"Degarelix SUBQ","J9155",{"v":3.681,"d":"$3.68"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":3.681,"d":"$3.68"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Alemtuzumab IV",null,"Alemtuzumab IV",null,null,"Denosumab SUBQ","J0897",{"v":16.517,"d":"$16.52"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":16.517,"d":"$16.52"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Oxaliplatin IV",null,"Oxaliplatin IV",null,null,"Dexamethasone IV","J1100",{"v":0.117,"d":"$0.12"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.117,"d":"$0.12"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Dasatinib PO",null,"Dasatinib PO",null,null,"Dexamethasone PO","J8540",{"v":0.06,"d":"$0.06"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.06,"d":"$0.06"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Imatinib PO",null,"Imatinib PO",null,null,"Docetaxel IV","J9171",{"v":2.557,"d":"$2.56"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":2.557,"d":"$2.56"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Nilotinib PO",null,"Nilotinib PO",null,null,"Dolasetron PO","Q0180",{"v":1.0123636,"d":"$1.01"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":1.0123636,"d":"$1.01"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Bosutinib PO",null,"Bosutinib PO",null,null,"Doxorubicin IV","J9000",{"v":0.2415,"d":"$0.24"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.2415,"d":"$0.24"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Ponatinib PO",null,"Ponatinib PO",null,null,"Doxorubicin PUMP","J9000",{"v":0.2415,"d":"$0.24"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.2415,"d":"$0.24"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Omacetaxine PO",null,"Omacetaxine PO",null,null,"Doxorubicin REFILL","J9000",{"v":0.2415,"d":"$0.24"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.2415,"d":"$0.24"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Temozolomide PO",null,"Temozolomide PO",null,null,"Elotuzumab IV","J9176",{"v":6.225,"d":"$6.23"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":6.225,"d":"$6.23"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Lomustine PO",null,"Lomustine PO",null,null,"Enzalutamide PO"," ","","",{"v":1.9520849999999998,"d":"$1.95"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":1.9520849999999998,"d":"$1.95"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Carmustine IV",null,"Carmustine IV",null,null,"Epirubicin IV","J9178",{"v":0.6480000000000001,"d":"$0.65"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.6480000000000001,"d":"$0.65"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Procarbazine PO",null,"Procarbazine PO",null,null,"Eribulin IV","J9179",{"v":1080.82,"d":"$1,080.82"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":1080.82,"d":"$1,080.82"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Bevacizumab IV",null,"Bevacizumab IV",null,null,"Erlotinib PO"," ","","",{"v":1.7389703888866666,"d":"$1.74"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":1.7389703888866666,"d":"$1.74"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Fluorouracil PUMP",null,"Fluorouracil PUMP",null,null,"Ethinyl estradiol PO"," ","","",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":0},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":""}]
["Irinotecan IV",null,"Irinotecan IV",null,null,"Etoposide IV","J9181",{"v":0.062,"d":"$0.06"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.062,"d":"$0.06"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Cetuximab IV",null,"Cetuximab IV",null,null,"Etoposide PO","J8560",{"v":1.4709999999999999,"d":"$1.47"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":1.4709999999999999,"d":"$1.47"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Panitumumab IV",null,"Panitumumab IV",null,null,"Etoposide PUMP","J9181",{"v":0.062,"d":"$0.06"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.062,"d":"$0.06"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Regorafenib PO",null,"Regorafenib PO",null,null,"Etoposide REFILL","J9181",{"v":0.062,"d":"$0.06"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.062,"d":"$0.06"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Lonsurf PO",null,"Lonsurf PO",null,null,"Everolimus PO"," ","","",{"v":43.0066075,"d":"$43.01"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":43.0066075,"d":"$43.01"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Ramucirumab IV",null,"Ramucirumab IV",null,null,"Exemestane PO"," ","","",{"v":0.436444333332,"d":"$0.44"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.436444333332,"d":"$0.44"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Afatinib PO",null,"Afatinib PO",null,null,"Filgrastim SUBQ","J1442",{"v":1000.9999999999999,"d":"$1,001.00"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":1000.9999999999999,"d":"$1,001.00"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Nivolumab IV",null,"Nivolumab IV",null,null,"Fludarabine IV","J9185",{"v":1.1935200000000001,"d":"$1.19"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":1.1935200000000001,"d":"$1.19"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Pembrolizumab IV",null,"Pembrolizumab IV",null,null,"Fluorouracil IV","J9190",{"v":0.003384,"d":"$0.00"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.003384,"d":"$0.00"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Sorafenib PO",null,"Sorafenib PO",null,null,"Fluorouracil PUMP","J9190",{"v":0.003384,"d":"$0.00"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.003384,"d":"$0.00"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Pazopanib PO",null,"Pazopanib PO",null,null,"Fluorouracil REFILL","J9190",{"v":0.003384,"d":"$0.00"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.003384,"d":"$0.00"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Sunitinib PO",null,"Sunitinib PO",null,null,"Fluoxymesterone PO"," ","","",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":0},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":""}]
["Temsirolimus IV",null,"Temsirolimus IV",null,null,"Fosaprepitant IV","J1453",{"v":1.856,"d":"$1.86"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":1.856,"d":"$1.86"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Axitinib PO",null,"Axitinib PO",null,null,"Fosnetupitant PO"," ","","",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":0},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":""}]
["Interleukin-2 IV",null,"Interleukin-2 IV",null,null,"Fosnetupitant+Palonosetron IV","J1454",{"v":2.253289361702128,"d":"$2.25"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":2.253289361702128,"d":"$2.25"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"},"pulled first available ASP (Q3 2018)"]
["Cabozantinib PO",null,"Cabozantinib PO",null,null,"Fulvestrant IM","J9395",{"v":3.8295600000000003,"d":"$3.83"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":3.8295600000000003,"d":"$3.83"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Everolimus PO",null,"Everolimus PO",null,null,"Gefitinib PO"," ","","",{"v":1.01304,"d":"$1.01"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":1.01304,"d":"$1.01"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Erlotinib PO",null,"Erlotinib PO",null,null,"Gemcitabine IV","J9201",{"v":0.027764999999999998,"d":"$0.03"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.027764999999999998,"d":"$0.03"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Interferon alfa IV",null,"Interferon alfa IV",null,null,"Goserelin SUBQ","J9202",{"v":90.93555555555555,"d":"$90.94"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":90.93555555555555,"d":"$90.94"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Ipilimumab IV",null,"Ipilimumab IV",null,null,"Granisetron IV","J1626",{"v":3.34,"d":"$3.34"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":3.34,"d":"$3.34"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Dacarbazine IV",null,"Dacarbazine IV",null,null,"Granisetron PO","Q0166",{"v":4.923,"d":"$4.92"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":4.923,"d":"$4.92"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["T-VEC intralesional",null,"T-VEC intralesional",null,null,"Histrelin IM","J9225",{"v":63.045820000000006,"d":"$63.05"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":63.045820000000006,"d":"$63.05"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["BCG intralesional",null,"BCG intralesional",null,null,"Hydrocortisone PO"," ","","",{"v":0.03444,"d":"$0.03"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.03444,"d":"$0.03"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Interferon alfa intralesional",null,"Interferon alfa intralesional",null,null,"Hydroxyurea PO"," ","","",{"v":1.1200000000000001E-3,"d":"$0.00"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":1.1200000000000001E-3,"d":"$0.00"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Interleukin-2 intralesional",null,"Interleukin-2 intralesional",null,null,"Ibrutinib PO"," ","","",{"v":0.7249941517857144,"d":"$0.72"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.7249941517857144,"d":"$0.72"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Imiquimod topical",null,"Imiquimod topical",null,null,"Idelalisib PO"," ","","",{"v":1.1351703888866667,"d":"$1.14"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":1.1351703888866667,"d":"$1.14"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Melphalan IV",null,"Melphalan IV",null,null,"Ifosfamide IV","J9208",{"v":0.028327,"d":"$0.03"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.028327,"d":"$0.03"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Dabrafenib PO",null,"Dabrafenib PO",null,null,"Imatinib PO"," ","","",{"v":0.82220625,"d":"$0.82"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.82220625,"d":"$0.82"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Vemurafenib PO",null,"Vemurafenib PO",null,null,"Imiquimod topical"," ","","",{"v":1.041666666666,"d":"$1.04"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":1.041666666666,"d":"$1.04"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Bortezomib IV",null,"Bortezomib IV",null,null,"Interferon alfa intralesional","J9214",{"v":2.6728000000000002E-5,"d":"$0.00"},"UNITS",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":2.6728000000000002E-5,"d":"$0.00"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"UNITS"}]
["Carfilzomib IV",null,"Carfilzomib IV",null,null,"Interferon alfa IV","J9214",{"v":2.6728000000000002E-5,"d":"$0.00"},"UNITS",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":2.6728000000000002E-5,"d":"$0.00"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"UNITS"}]
["Ixazomib PO",null,"Ixazomib PO",null,null,"Interferon alfa SUBQ","J9214",{"v":2.6728000000000002E-5,"d":"$0.00"},"UNITS",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":2.6728000000000002E-5,"d":"$0.00"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"UNITS"}]
["Daratumumab IV",null,"Daratumumab IV",null,null,"Interleukin-2 intralesional","J9015",{"$f":" 3067.64 / 22000000","v":{"v":1.3943818181818182E-4,"d":"$0.00"}},"IU",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":1.3943818181818182E-4,"d":"$0.00"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"IU"}]
["Elotuzumab IV",null,"Elotuzumab IV",null,null,"Interleukin-2 IV","J9015",{"$f":" 3067.64 / 22000000","v":{"v":1.3943818181818182E-4,"d":"$0.00"}},"IU",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":1.3943818181818182E-4,"d":"$0.00"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"IU"}]
["Pomalidomide PO",null,"Pomalidomide PO",null,null,"Ipilimumab IV","J9228",{"v":142.593,"d":"$142.59"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":142.593,"d":"$142.59"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Dexamethasone PO",null,"Dexamethasone PO",null,null,"Irinotecan IV","J9206",{"v":0.17745,"d":"$0.18"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.17745,"d":"$0.18"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Panobinostat PO",null,"Panobinostat PO",null,null,"Ixabepilone IV","J9207",{"v":76.324,"d":"$76.32"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":76.324,"d":"$76.32"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Gefitinib PO",null,"Gefitinib PO",null,null,"Ixazomib PO"," ","","",{"v":751.5,"d":"$751.50"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":751.5,"d":"$751.50"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Osimertinib PO",null,"Osimertinib PO",null,null,"Ketoconazole PO"," ","","",{"v":0.01579,"d":"$0.02"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.01579,"d":"$0.02"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Crizotinib PO",null,"Crizotinib PO",null,null,"Lapatinib PO"," ","","",{"v":0.1695482333332,"d":"$0.17"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.1695482333332,"d":"$0.17"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Ceritinib PO",null,"Ceritinib PO",null,null,"Lenalidomide PO"," ","","",{"v":22.119206333319998,"d":"$22.12"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":22.119206333319998,"d":"$22.12"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Alectinib PO",null,"Alectinib PO",null,null,"Lenvatinib PO"," ","","",{"v":24.5483333333,"d":"$24.55"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":24.5483333333,"d":"$24.55"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Pemetrexed IV",null,"Pemetrexed IV",null,null,"Letrozole PO"," ","","",{"v":6.0448900000000005,"d":"$6.04"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":6.0448900000000005,"d":"$6.04"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Atezolizumab IV",null,"Atezolizumab IV",null,null,"Leucovorin IV","J0640",{"v":0.06184,"d":"$0.06"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.06184,"d":"$0.06"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Altretamine PO",null,"Altretamine PO",null,null,"Leuprolide IM","J9217",{"v":29.46333333333333,"d":"$29.46"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":29.46333333333333,"d":"$29.46"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Etoposide PO",null,"Etoposide PO",null,null,"Liposomal doxorubicin IV","Q2050",{"v":42.959500000000006,"d":"$42.96"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":42.959500000000006,"d":"$42.96"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Ifosfamide IV",null,"Ifosfamide IV",null,null,"Lomustine PO"," ","","",{"v":4.312,"d":"$4.31"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":4.312,"d":"$4.31"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Leuprolide IM",null,"Leuprolide IM",null,null,"Lonsurf PO"," ","","",{"v":9.50627083335,"d":"$9.51"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":9.50627083335,"d":"$9.51"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Liposomal doxorubicin IV",null,"Liposomal doxorubicin IV",null,null,"Megestrol acetate PO"," ","","",{"v":0.008,"d":"$0.01"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.008,"d":"$0.01"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Melphalan PO",null,"Melphalan PO",null,null,"Melphalan IV","J9245",{"v":40.3407,"d":"$40.34"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":40.3407,"d":"$40.34"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Olaparib PO",null,"Olaparib PO",null,null,"Melphalan PO","J8600",{"v":5.855,"d":"$5.86"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":5.855,"d":"$5.86"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Topotecan IV",null,"Topotecan IV",null,null,"Mesna IV","J9209",{"v":0.009925,"d":"$0.01"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.009925,"d":"$0.01"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Leucovorin IV",null,"Leucovorin IV",null,null,"Methotrexate IV","J9250",{"v":0.0472,"d":"$0.05"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.0472,"d":"$0.05"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
[{"$nulls":5},"Methotrexate IT","J9250",{"v":0.0472,"d":"$0.05"},"MG",{"$nulls":4},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.0472,"d":"$0.05"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Degarelix SUBQ",null,"Degarelix SUBQ",null,null,"Methylprednisolone IV","J1020",{"v":0.24935000000000002,"d":"$0.25"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.24935000000000002,"d":"$0.25"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Ketoconazole PO",null,"Ketoconazole PO",null,null,"Metoclopramide IV","J2765",{"v":0.0848,"d":"$0.08"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.0848,"d":"$0.08"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Prednisone PO",null,"Prednisone PO",null,null,"Metoclopramide PO"," ","","",{"v":0.006976,"d":"$0.01"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.006976,"d":"$0.01"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Abiraterone Z PO",null,"Abiraterone Z PO",null,null,"Mitomycin IV","J9280",{"v":20.962799999999998,"d":"$20.96"},"MG",{"$nulls":4},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":20.962799999999998,"d":"$20.96"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Enzalutamide PO",null,"Enzalutamide PO",null,null,"Mitoxantrone IV","J9293",{"v":7.9072000000000005,"d":"$7.91"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":7.9072000000000005,"d":"$7.91"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Mitoxantrone IV",null,"Mitoxantrone IV",null,null,"Nab-paclitaxel IV","J9264",{"v":10.352,"d":"$10.35"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":10.352,"d":"$10.35"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Radium 223 IV",null,"Radium 223 IV",null,null,"Netupitant+Palonosetron PO","J8655",{"v":1.4833066666666668,"d":"$1.48"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":1.4833066666666668,"d":"$1.48"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Sipuleucel-T IV",null,"Sipuleucel-T IV",null,null,"Nilotinib PO"," ","","",{"v":0.4707239583335,"d":"$0.47"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.4707239583335,"d":"$0.47"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Hydrocortisone PO",null,"Hydrocortisone PO",null,null,"Nivolumab IV","J9299",{"v":26.047,"d":"$26.05"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":26.047,"d":"$26.05"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Cabazitaxel IV",null,"Cabazitaxel IV",null,null,"Obinutuzumab IV","J9301",{"v":5.7425,"d":"$5.74"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":5.7425,"d":"$5.74"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Progesterone PO",null,"Progesterone PO",null,null,"Ofatumumab IV","J9302",{"v":5.3259,"d":"$5.33"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":5.3259,"d":"$5.33"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Cyclophosphamide IV",null,"Alemtuzumab SUBQ",null,null,"Olaparib PO"," ","","",{"v":0.749,"d":"$0.75"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.749,"d":"$0.75"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Cyclophosphamide PO",null,"Prednisone IV",null,null,"Omacetaxine PO"," ","","",{"v":273.42857142857144,"d":"$273.43"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":273.42857142857144,"d":"$273.43"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Epirubicin IV",null,"Ziv-aflibercept IV",null,null,"Ondansetron IV","J2405",{"v":0.085,"d":"$0.09"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.085,"d":"$0.09"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Doxorubicin IV",null,"Fluorouracil REFILL",null,null,"Ondansetron PO","Q0162",{"v":0.038,"d":"$0.04"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.038,"d":"$0.04"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Carboplatin IV",null,"Hydroxyurea PO",null,null,"Osimertinib PO"," ","","",{"v":5.912812499999999,"d":"$5.91"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":5.912812499999999,"d":"$5.91"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Trastuzumab IV",null,"Cytarabine IV",null,null,"Oxaliplatin IV","J9263",{"v":0.64,"d":"$0.64"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.64,"d":"$0.64"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Pertuzumab IV",null,"Vincristine IV",null,null,"Paclitaxel IP","J9267",{"v":0.182,"d":"$0.18"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.182,"d":"$0.18"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
[{"$nulls":5},"Paclitaxel IV","J9267",{"v":0.182,"d":"$0.18"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.182,"d":"$0.18"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
[" ",null,"Leucovorin IV ",null,null,"Palbociclib PO"," ","","",{"v":4.176399999999999,"d":"$4.18"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":4.176399999999999,"d":"$4.18"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Anastrozole PO",null,"Filgrastim SUBQ",null,null,"Palonosetron IV","J2469",{"v":901.5999999999999,"d":"$901.60"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":901.5999999999999,"d":"$901.60"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Fulvestrant IM",null,"Thalidomide PO",null,null,"Pamidronate IV","J2430",{"v":0.3360666666666667,"d":"$0.34"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.3360666666666667,"d":"$0.34"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Capecitabine PO",null,"Etoposide IV",null,null,"Panitumumab IV","J9303",{"v":10.7441,"d":"$10.74"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":10.7441,"d":"$10.74"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Paclitaxel IV",null,"Cisplatin PUMP",null,null,"Panobinostat PO"," ","","",{"v":61.1111804165,"d":"$61.11"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":61.1111804165,"d":"$61.11"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Bevacizumab IV",null,"Paclitaxel IP",null,null,"Pazopanib PO"," ","","",{"v":0.4177871666665,"d":"$0.42"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.4177871666665,"d":"$0.42"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Obinutuzumab IV",null,"Interferon alfa SUBQ",null,null,"Peg-filgrastim SUBQ","J2505",{"v":686.2055,"d":"$686.21"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":686.2055,"d":"$686.21"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Ofatumumab IV",null,"Lenvatinib PO",null,null,"Pegylated liposomal doxorubicin IV","Q2050",{"v":42.959500000000006,"d":"$42.96"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":42.959500000000006,"d":"$42.96"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Rituximab IV",null,"Trametinib PO",null,null,"Pembrolizumab IV","J9271",{"v":46.541,"d":"$46.54"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":46.541,"d":"$46.54"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Venetoclax PO",null,"Cobimetinib PO",null,null,"Pemetrexed IV","J9305",{"v":6.3814,"d":"$6.38"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":6.3814,"d":"$6.38"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Alemtuzumab IV",null,"Bortezomib SUBQ",null,null,"Pentostatin IV","J9268",{"v":188.1666,"d":"$188.17"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":188.1666,"d":"$188.17"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Alemtuzumab SUBQ",null,"Cisplatin IP",null,null,"Pertuzumab IV","J9306",{"v":10.904,"d":"$10.90"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":10.904,"d":"$10.90"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Fludarabine IV",null,"Mesna IV",null,null,"Pomalidomide PO"," ","","",{"v":160.11666666675,"d":"$160.12"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":160.11666666675,"d":"$160.12"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Prednisone IV",null,"Dexamethasone IV",null,null,"Ponatinib PO"," ","","",{"v":12.267407407399999,"d":"$12.27"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":12.267407407399999,"d":"$12.27"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Temozolomide PO",null,"Cisplatin REFILL",null,null,"Prednisone IV","J7512",{"v":0.01,"d":"$0.01"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.01,"d":"$0.01"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Irinotecan IV",null,"Doxorubicin PUMP",null,null,"Prednisone PO","J7512",{"v":0.01,"d":"$0.01"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.01,"d":"$0.01"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
[{"$nulls":5},"Prednisolone PO","J7510",{"v":0.0212,"d":"$0.02"},"MG",{"$nulls":4},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.0212,"d":"$0.02"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Carmustine IV",null,"Doxorubicin REFILL",null,null,"Procarbazine PO"," ","","",{"v":1.3600999999999999,"d":"$1.36"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":1.3600999999999999,"d":"$1.36"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Leucovorin IV",null,"Cyclophosphamide PUMP",null,null,"Prochlorperazine IV","J0780",{"v":1.2170999999999998,"d":"$1.22"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":1.2170999999999998,"d":"$1.22"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Oxaliplatin IV",null,"Cyclophosphamide REFILL",null,null,"Prochlorperazine PO","Q0164",{"v":0.0072,"d":"$0.01"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.0072,"d":"$0.01"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Panitumumab IV",null,"Etoposide PUMP",null,null,"Progesterone PO"," ","","",{"v":0.0175,"d":"$0.02"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.0175,"d":"$0.02"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Ramucirumab IV",null,"Etoposide REFILL",null,null,"Radium 223 IV","A9606",{"v":3.4151351351351353,"d":"$3.42"},"kBq",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":3.4151351351351353,"d":"$3.42"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"kBq"},"pulled first WAC for the ASP (listed in the ASP files for Q1 Jan 17)"]
["Ziv-aflibercept IV",{"$nulls":4},"Ramucirumab IV","J9308",{"v":11.277,"d":"$11.28"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":11.277,"d":"$11.28"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Regorafenib PO",{"$nulls":4},"Regorafenib PO"," ","","",{"v":4.429015416675,"d":"$4.43"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":4.429015416675,"d":"$4.43"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Cisplatin IV",{"$nulls":4},"Rituximab IV","J9310",{"v":8.18497,"d":"$8.18"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":8.18497,"d":"$8.18"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Fluorouracil PUMP",{"$nulls":4},"Rolapitant PO","J8670",{"v":2.225,"d":"$2.23"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":2.225,"d":"$2.23"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"},"pulled first available ASP (Q3 2018)"]
["Fluorouracil REFILL",{"$nulls":4},"Sipuleucel-T IV","Q2043",{"v":37941.905,"d":"$37,941.91"},"pre-SC admin price",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":37941.905,"d":"$37,941.91"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"pre-SC admin price"}]
["Docetaxel IV",{"$nulls":4},"Sorafenib PO"," ","","",{"v":0.686643041665,"d":"$0.69"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.686643041665,"d":"$0.69"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Hydroxyurea PO",{"$nulls":4},"Sunitinib PO"," ","","",{"v":11.132392833339999,"d":"$11.13"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":11.132392833339999,"d":"$11.13"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
[0,{"$nulls":4},"Tamoxifen PO"," ","","",{"v":0.1578470833335,"d":"$0.16"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.1578470833335,"d":"$0.16"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Paclitaxel IV",{"$nulls":4},"Temozolomide PO","J8700",{"v":0.3892,"d":"$0.39"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.3892,"d":"$0.39"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
[" ",{"$nulls":4},"Temsirolimus IV","J9330",{"v":67.932,"d":"$67.93"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":67.932,"d":"$67.93"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Fluorouracil IV",{"$nulls":4},"Thalidomide PO"," ","","",{"v":1.57919645,"d":"$1.58"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":1.57919645,"d":"$1.58"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Docetaxel IV",{"$nulls":4},"Topotecan IV","J9351",{"v":10.709999999999999,"d":"$10.71"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":10.709999999999999,"d":"$10.71"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Cyclophosphamide IV",{"$nulls":4},"Toremifene PO"," ","","",{"v":0.6610833333333334,"d":"$0.66"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.6610833333333334,"d":"$0.66"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Trastuzumab IV",{"$nulls":4},"Trametinib PO"," ","","",{"v":171.2127791665,"d":"$171.21"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":171.2127791665,"d":"$171.21"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Pertuzumab IV",{"$nulls":4},"Trastuzumab IV","J9355",{"v":9.4527,"d":"$9.45"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":9.4527,"d":"$9.45"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Vinorelbine IV",{"$nulls":4},"Triptorelin IM","J3315",{"v":107.30053333333333,"d":"$107.30"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":107.30053333333333,"d":"$107.30"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Capecitabine PO",{"$nulls":4},"T-VEC intralesional","J9325",{"v":4.6131e-05,"d":"$0.00"},"PFU",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":4.6131e-05,"d":"$0.00"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"PFU"}]
["Lapatinib PO",{"$nulls":4},"Vemurafenib PO"," ","","",{"v":0.18838201388875,"d":"$0.19"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.18838201388875,"d":"$0.19"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Obinutuzumab IV",{"$nulls":4},"Venetoclax PO"," ","","",{"v":0.860380583333,"d":"$0.86"},"mg",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.860380583333,"d":"$0.86"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"mg"}]
["Ofatumumab IV",{"$nulls":4},"Vinblastine IV","J9360",{"v":3.739,"d":"$3.74"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":3.739,"d":"$3.74"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Rituximab IV",{"$nulls":4},"Vincristine IV","J9370",{"v":4.474,"d":"$4.47"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":4.474,"d":"$4.47"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Fludarabine IV",{"$nulls":4},"Vinorelbine IV","J9390",{"v":0.8731,"d":"$0.87"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":0.8731,"d":"$0.87"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Pentostatin IV",{"$nulls":4},"Ziv-aflibercept IV","J9400",{"v":8.173,"d":"$8.17"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":8.173,"d":"$8.17"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Venetoclax PO",{"$nulls":4},"Zoledronic Acid IV","J3489",{"v":12.451,"d":"$12.45"},"MG",""," ",null,null,{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[ASP Price per Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC price per unit]], Table2[[#This Row],[Manual Price]]))","v":{"v":12.451,"d":"$12.45"}},{"$f":"IF(ISNUMBER(Table2[[#This Row],[ASP Price per Unit]])=TRUE, Table2[[#This Row],[HCPCS Unit]], IF(ISNUMBER(Table2[[#This Row],[WAC price per unit]])=TRUE,Table2[[#This Row],[WAC Unit]], IF(ISNUMBER(Table2[[#This Row],[Manual Price]])=TRUE, Table2[[#This Row],[Manual Unit]], \"\")))","v":"MG"}]
["Alemtuzumab IV"]
["Doxorubicin IV"]
["Cytarabine IV"]
["Vincristine IV"]
["Oxaliplatin IV"]
["Leucovorin IV"]
["Bevacizumab IV"]
["Regorafenib PO"]
["Fluorouracil REFILL"]
["Leucovorin IV "]
["Fluorouracil Pump"]
["Irinotecan IV"]
["Cisplatin IV"]
["Carboplatin IV"]
[0]
["Cetuximab IV"]
["Axitinib PO"]
["Vinblastine IV"]
["Filgrastim SUBQ"]
["Interleukin-2 intralesional"]
["Nivolumab IV"]
["Dexamethasone PO"]
["Thalidomide PO"]
["Etoposide IV"]
["Cisplatin PUMP"]
["Carfilzomib IV"]
["Paclitaxel IP"]
[0]
["Cyclophosphamide IV"]
["Cyclophosphamide PO"]
["Epirubicin IV"]
["Doxorubicin IV"]
["Carboplatin IV"]
["Trastuzumab IV"]
["Pertuzumab IV"]
[" "]
["Everolimus PO"]
["Anastrozole PO"]
["Fulvestrant IM"]
["Capecitabine PO"]
["Paclitaxel IV"]
["Bevacizumab IV"]
["Obinutuzumab IV"]
["Ofatumumab IV"]
["Rituximab IV"]
["Venetoclax PO"]
["Alemtuzumab IV"]
["Alemtuzumab SUBQ"]
["Fludarabine IV"]
["Prednisone IV"]
["Temozolomide PO"]
["Lomustine PO"]
["Irinotecan IV"]
["Carmustine IV"]
["Leucovorin IV"]
["Oxaliplatin IV"]
["Cetuximab IV"]
["Panitumumab IV"]
["Ramucirumab IV"]
["Ziv-aflibercept IV"]
["Regorafenib PO"]
["Cisplatin IV"]
["Fluorouracil PUMP"]
["Fluorouracil REFILL"]
["Docetaxel IV"]
["Hydroxyurea PO"]
[0]
["Interferon alfa SUBQ"]
["Axitinib PO"]
["Lenvatinib PO"]
["Ipilimumab IV"]
["T-VEC intralesional"]
["Interleukin-2 intralesional"]
["Trametinib PO"]
["Cobimetinib PO"]
["Lenalidomide PO"]
["Dexamethasone PO"]
["Thalidomide PO"]
["Carfilzomib IV"]
["Bortezomib SUBQ"]
["Bortezomib IV"]
["Pegylated liposomal doxorubicin IV"]
["Vinorelbine IV"]
["Etoposide IV"]
["Gemcitabine IV"]
["Pemetrexed IV"]
["Vinblastine IV"]
["Nab-paclitaxel IV"]
["Cisplatin IP"]
["Mesna IV"]
["Megestrol acetate PO"]
["Pazopanib PO"]
["Liposomal doxorubicin IV"]
["Erlotinib PO"]
["Degarelix SUBQ"]
["Prednisone PO"]
["Hydrocortisone PO"]
["Fluorouracil IV"]
["Tamoxifen PO"]
[0]
[" "]
["Docetaxel IV"]
["Paclitaxel IV"]
["Trastuzumab IV"]
["Pertuzumab IV"]
["Fluorouracil IV"]
["Carboplatin IV"]
["Chlorambucil PO"]
["Cyclophosphamide IV"]
["Venetoclax PO"]
["Rituximab IV"]
["Ibrutinib PO"]
["Idelalisib PO"]
["Ofatumumab IV"]
["Vincristine IV"]
["Fluorouracil PUMP"]
["Bevacizumab IV"]
["Cetuximab IV"]
["Panitumumab IV"]
["Leucovorin IV"]
["Ramucirumab IV"]
["Ziv-aflibercept IV"]
["Fluorouracil REFILL"]
["Irinotecan IV"]
["Interleukin-2 IV"]
["Dexamethasone PO"]
["Carfilzomib IV"]
["Dexamethasone IV"]
["Cisplatin IV"]
["Cisplatin REFILL"]
["Cisplatin PUMP"]
[0]
[" "]
["Trastuzumab IV"]
["Pertuzumab IV"]
["Docetaxel IV"]
["Paclitaxel IV"]
["Doxorubicin IV"]
["Venetoclax PO"]
["Prednisone PO"]
["Bevacizumab IV"]
["Cetuximab IV"]
["Panitumumab IV"]
["Fluorouracil IV"]
["Oxaliplatin IV"]
["Leucovorin IV"]
["Fluorouracil REFILL"]
["Interferon alfa IV"]
["  "]
["Dexamethasone PO"]
["Doxorubicin PUMP"]
["Cisplatin REFILL"]
["Ramucirumab IV"]
["Ziv-aflibercept IV"]
[0]
[" "]
["Pertuzumab IV"]
["Trastuzumab IV"]
["Fluorouracil IV"]
["Cyclophosphamide IV"]
["Fluorouracil PUMP"]
["Carboplatin IV"]
["Cetuximab IV"]
["Doxorubicin REFILL"]
["Doxorubicin PUMP"]
[{"$f":"_xlfn.UNIQUE(Table1[Drug ROA_7])","v":{"$error":"#VALUE!"}}]
{"$rows_empty":7}
[0]
[" "]
["Docetaxel IV"]
["Paclitaxel IV"]
["Cyclophosphamide IV"]
["Cyclophosphamide REFILL"]
["Cyclophosphamide PUMP"]
[0]
["   "]
["Trastuzumab IV"]
[" "]
["Etoposide PUMP"]
["Cyclophosphamide REFILL"]
[0]
[" "]
["Etoposide REFILL"]
["Etoposide PUMP"]
[0]
[" "]
["Etoposide REFILL"]

{"sheet":"SC_Admin_SpecialCases","index":2,"n_rows":225,"n_cols":51,"rows_kept":225}
["I. ","Supportive Care Calculations"]
[null,"'SuppCareGC' and 'SuppCareAM'"]
[null,"NCCN guideline","Guideline edition","Risk level","Scenario (0=low margin, 1=high margin)","TOTAL REGIMEN PRICE","Drug 1","Drug 1 route","SC Drug ROA 1","Price 1","Unit 1 ","Drug 1 dose","Drug 1 units","Drug 1 # of doses per cycle","Drug 1 cost"]
[null,"Myeloid growth factors",2.2019,0,0,{"$f":"IFERROR(Table5[[#This Row],[Drug 1 cost]], \"CHECK\")","v":0},"Peg-filgrastim","SUBQ",{"$f":"_xlfn.CONCAT(Table5[[#This Row],[Drug 1]], \" \", Table5[[#This Row],[Drug 1 route]])","v":"Peg-filgrastim SUBQ"},{"$f":"INDEX(Table2[Price per unit], MATCH(Table5[[#This Row],[SC Drug ROA 1]], Table2[Unique Drugs All ROA], 0))","v":686.2055},"MG",6,"mg",0,{"$f":"IFERROR(IF(Table5[[#This Row],[Unit 1 ]]=Table5[[#This Row],[Drug 1 units]], Table5[[#This Row],[Price 1]]*Table5[[#This Row],[Drug 1 dose]]*Table5[[#This Row],[Drug 1 '# of doses per cycle]], \"UNIT MISMATCH\"), 0)","v":0}]
[null,"Myeloid growth factors",2.2019,0,1,{"$f":"IFERROR(Table5[[#This Row],[Drug 1 cost]], \"CHECK\")","v":0},"Peg-filgrastim","SUBQ",{"$f":"_xlfn.CONCAT(Table5[[#This Row],[Drug 1]], \" \", Table5[[#This Row],[Drug 1 route]])","v":"Peg-filgrastim SUBQ"},{"$f":"INDEX(Table2[Price per unit], MATCH(Table5[[#This Row],[SC Drug ROA 1]], Table2[Unique Drugs All ROA], 0))","v":686.2055},"MG",6,"mg",0,{"$f":"IFERROR(IF(Table5[[#This Row],[Unit 1 ]]=Table5[[#This Row],[Drug 1 units]], Table5[[#This Row],[Price 1]]*Table5[[#This Row],[Drug 1 dose]]*Table5[[#This Row],[Drug 1 '# of doses per cycle]], \"UNIT MISMATCH\"), 0)","v":0}]
[null,"Myeloid growth factors",2.2019,1,0,{"$f":"IFERROR(Table5[[#This Row],[Drug 1 cost]], \"CHECK\")","v":0},"Peg-filgrastim","SUBQ",{"$f":"_xlfn.CONCAT(Table5[[#This Row],[Drug 1]], \" \", Table5[[#This Row],[Drug 1 route]])","v":"Peg-filgrastim SUBQ"},{"$f":"INDEX(Table2[Price per unit], MATCH(Table5[[#This Row],[SC Drug ROA 1]], Table2[Unique Drugs All ROA], 0))","v":686.2055},"MG",6,"mg",0,{"$f":"IFERROR(IF(Table5[[#This Row],[Unit 1 ]]=Table5[[#This Row],[Drug 1 units]], Table5[[#This Row],[Price 1]]*Table5[[#This Row],[Drug 1 dose]]*Table5[[#This Row],[Drug 1 '# of doses per cycle]], \"UNIT MISMATCH\"), 0)","v":0}]
[null,"Myeloid growth factors",2.2019,1,1,{"$f":"IFERROR(Table5[[#This Row],[Drug 1 cost]], \"CHECK\")","v":4117.233},"Peg-filgrastim","SUBQ",{"$f":"_xlfn.CONCAT(Table5[[#This Row],[Drug 1]], \" \", Table5[[#This Row],[Drug 1 route]])","v":"Peg-filgrastim SUBQ"},{"$f":"INDEX(Table2[Price per unit], MATCH(Table5[[#This Row],[SC Drug ROA 1]], Table2[Unique Drugs All ROA], 0))","v":686.2055},"MG",6,"mg",1,{"$f":"IFERROR(IF(Table5[[#This Row],[Unit 1 ]]=Table5[[#This Row],[Drug 1 units]], Table5[[#This Row],[Price 1]]*Table5[[#This Row],[Drug 1 dose]]*Table5[[#This Row],[Drug 1 '# of doses per cycle]], \"UNIT MISMATCH\"), 0)","v":4117.233}]
[null,"Myeloid growth factors",2.2019,2,0,{"$f":"IFERROR(Table5[[#This Row],[Drug 1 cost]], \"CHECK\")","v":4117.233},"Peg-filgrastim","SUBQ",{"$f":"_xlfn.CONCAT(Table5[[#This Row],[Drug 1]], \" \", Table5[[#This Row],[Drug 1 route]])","v":"Peg-filgrastim SUBQ"},{"$f":"INDEX(Table2[Price per unit], MATCH(Table5[[#This Row],[SC Drug ROA 1]], Table2[Unique Drugs All ROA], 0))","v":686.2055},"MG",6,"mg",1,{"$f":"IFERROR(IF(Table5[[#This Row],[Unit 1 ]]=Table5[[#This Row],[Drug 1 units]], Table5[[#This Row],[Price 1]]*Table5[[#This Row],[Drug 1 dose]]*Table5[[#This Row],[Drug 1 '# of doses per cycle]], \"UNIT MISMATCH\"), 0)","v":4117.233}]
[null,"Myeloid growth factors",2.2019,2,1,{"$f":"IFERROR(Table5[[#This Row],[Drug 1 cost]], \"CHECK\")","v":4117.233},"Peg-filgrastim","SUBQ",{"$f":"_xlfn.CONCAT(Table5[[#This Row],[Drug 1]], \" \", Table5[[#This Row],[Drug 1 route]])","v":"Peg-filgrastim SUBQ"},{"$f":"INDEX(Table2[Price per unit], MATCH(Table5[[#This Row],[SC Drug ROA 1]], Table2[Unique Drugs All ROA], 0))","v":686.2055},"MG",6,"mg",1,{"$f":"IFERROR(IF(Table5[[#This Row],[Unit 1 ]]=Table5[[#This Row],[Drug 1 units]], Table5[[#This Row],[Price 1]]*Table5[[#This Row],[Drug 1 dose]]*Table5[[#This Row],[Drug 1 '# of doses per cycle]], \"UNIT MISMATCH\"), 0)","v":4117.233}]
[]
[null,"NCCN guideline","Guideline edition","Risk level","Scenario (0=low margin, 1=high margin)","TOTAL REGIMEN PRICE","Drug 1","Drug 1 route","SC Drug ROA 1","Price 1","Unit 1","Drug 1 dose","Drug 1 units","Drug 1 # of doses per cycle","Drug 1 cost","Drug 2","Drug 2 route","SC Drug ROA 2","Price 2","Unit 2","Drug 2 dose","Drug 2 units","Drug 2 # of doses per cycle","Drug 2 cost","Drug 3","Drug 3 route","SC Drug ROA 3","Price 3","Unit 3","Drug 3 dose","Drug 3 units","Drug 3 # of doses per cycle","Drug 3 cost","Drug 4","Drug 4 route","SC Drug ROA 4","Price 4","Unit 4","Drug 4 dose","Drug 4 units","Drug 4 # of doses per cycle","Drug 4 cost","Drug 5","Drug 5 route","SC Drug ROA 5","Price 5","Unit 5","Drug 5 dose","Drug 5 units","Drug 5 # of doses per cycle","Drug 5 cost"]
[null,"Antiemesis",1.2019,0,0,{"$f":"IFERROR(Table6[[#This Row],[Drug 1 cost]]+Table6[[#This Row],[Drug 2 cost]]+Table6[[#This Row],[Drug 3 cost]]+Table6[[#This Row],[Drug 4 cost]]+Table6[[#This Row],[Drug 5 cost]], \"CHECK\")","v":0},null,null,{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 1]], \" \", Table6[[#This Row],[Drug 1 route]])","v":" "},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$nulls":4},{"$f":"IFERROR(IF(K12=M12,J12*L12*N12,\"UNIT MISMATCH\"),0)","v":0},null,null,{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 2]], \" \", Table6[[#This Row],[Drug 2 route]])","v":" "},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$nulls":4},{"$f":"IFERROR(IF(T12=V12, S12*U12*W12,\"UNIT MISMATCH\"),0)","v":0},null,null,{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 3]], \" \", Table6[[#This Row],[Drug 3 route]])","v":" "},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$nulls":4},{"$f":"IFERROR(IF(AC12=AE12, AB12*AD12*AF12,\"UNIT MISMATCH\"),0)","v":0},null,null,{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 4]], \" \", Table6[[#This Row],[Drug 4 route]])","v":" "},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$nulls":4},{"$f":"IFERROR(IF(AL12=AN12, AK12*AM12*AO12,\"UNIT MISMATCH\"),0)","v":0},{"$nulls":8},{"$f":"IFERROR(IF(AU12=AW12, AT12*AV12*AX12,\"UNIT MISMATCH\"),0)","v":0}]
[null,"Antiemesis",1.2019,0,1,{"$f":"IFERROR(Table6[[#This Row],[Drug 1 cost]]+Table6[[#This Row],[Drug 2 cost]]+Table6[[#This Row],[Drug 3 cost]]+Table6[[#This Row],[Drug 4 cost]]+Table6[[#This Row],[Drug 5 cost]], \"CHECK\")","v":0},null,null,{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 1]], \" \", Table6[[#This Row],[Drug 1 route]])","v":" "},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$nulls":4},{"$f":"IFERROR(IF(K13=M13,J13*L13*N13,\"UNIT MISMATCH\"),0)","v":0},null,null,{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 2]], \" \", Table6[[#This Row],[Drug 2 route]])","v":" "},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$nulls":4},{"$f":"IFERROR(IF(T13=V13, S13*U13*W13,\"UNIT MISMATCH\"),0)","v":0},null,null,{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 3]], \" \", Table6[[#This Row],[Drug 3 route]])","v":" "},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$nulls":4},{"$f":"IFERROR(IF(AC13=AE13, AB13*AD13*AF13,\"UNIT MISMATCH\"),0)","v":0},null,null,{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 4]], \" \", Table6[[#This Row],[Drug 4 route]])","v":" "},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$nulls":4},{"$f":"IFERROR(IF(AL13=AN13, AK13*AM13*AO13,\"UNIT MISMATCH\"),0)","v":0},{"$nulls":8},{"$f":"IFERROR(IF(AU13=AW13, AT13*AV13*AX13,\"UNIT MISMATCH\"),0)","v":0}]
[null,"Antiemesis",1.2019,1,0,{"$f":"IFERROR(Table6[[#This Row],[Drug 1 cost]]+Table6[[#This Row],[Drug 2 cost]]+Table6[[#This Row],[Drug 3 cost]]+Table6[[#This Row],[Drug 4 cost]]+Table6[[#This Row],[Drug 5 cost]], \"CHECK\")","v":0.06976},"Metoclopramide","PO",{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 1]], \" \", Table6[[#This Row],[Drug 1 route]])","v":"Metoclopramide PO"},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.006976},"MG",10,"MG",1,0.06976,null,null,{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 2]], \" \", Table6[[#This Row],[Drug 2 route]])","v":" "},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$nulls":4},0,null,null,{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 3]], \" \", Table6[[#This Row],[Drug 3 route]])","v":" "},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$nulls":4},0,null,null,{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 4]], \" \", Table6[[#This Row],[Drug 4 route]])","v":" "},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$nulls":4},0,{"$nulls":8},0]
[null,"Antiemesis",1.2019,1,1,{"$f":"IFERROR(Table6[[#This Row],[Drug 1 cost]]+Table6[[#This Row],[Drug 2 cost]]+Table6[[#This Row],[Drug 3 cost]]+Table6[[#This Row],[Drug 4 cost]]+Table6[[#This Row],[Drug 5 cost]], \"CHECK\")","v":12.171},"Prochlorperazine","IV",{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 1]], \" \", Table6[[#This Row],[Drug 1 route]])","v":"Prochlorperazine IV"},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":1.2170999999999998},"MG",10,"MG",1,12.171,null,null,{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 2]], \" \", Table6[[#This Row],[Drug 2 route]])","v":" "},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$nulls":4},0,null,null,{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 3]], \" \", Table6[[#This Row],[Drug 3 route]])","v":" "},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$nulls":4},0,null,null,{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 4]], \" \", Table6[[#This Row],[Drug 4 route]])","v":" "},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$nulls":4},0,{"$nulls":8},0]
[null,"Antiemesis",1.2019,2,0,{"$f":"IFERROR(Table6[[#This Row],[Drug 1 cost]]+Table6[[#This Row],[Drug 2 cost]]+Table6[[#This Row],[Drug 3 cost]]+Table6[[#This Row],[Drug 4 cost]]+Table6[[#This Row],[Drug 5 cost]], \"CHECK\")","v":2.288},"Ondansetron","PO",{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 1]], \" \", Table6[[#This Row],[Drug 1 route]])","v":"Ondansetron PO"},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.038},"MG",16,"MG",1,0.608,"Dexamethasone","PO",{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 2]], \" \", Table6[[#This Row],[Drug 2 route]])","v":"Dexamethasone PO"},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},"MG",12,"mg",1,0.72,"Dexamethasone","PO",{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 3]], \" \", Table6[[#This Row],[Drug 3 route]])","v":"Dexamethasone PO"},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},"MG",8,"mg",2,0.96,null,null,{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 4]], \" \", Table6[[#This Row],[Drug 4 route]])","v":" "},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$nulls":4},0,{"$nulls":8},0]
[null,"Antiemesis",1.2019,2,1,{"$f":"IFERROR(Table6[[#This Row],[Drug 1 cost]]+Table6[[#This Row],[Drug 2 cost]]+Table6[[#This Row],[Drug 3 cost]]+Table6[[#This Row],[Drug 4 cost]]+Table6[[#This Row],[Drug 5 cost]], \"CHECK\")","v":227.41199999999998},"Palonosetron","IV",{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 1]], \" \", Table6[[#This Row],[Drug 1 route]])","v":"Palonosetron IV"},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":901.5999999999999},"MG",0.25,"MG",1,225.39999999999998,"Dexamethasone","IV",{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 2]], \" \", Table6[[#This Row],[Drug 2 route]])","v":"Dexamethasone IV"},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.117},"MG",12,"mg",1,1.4040000000000001,"Ondansetron","PO",{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 3]], \" \", Table6[[#This Row],[Drug 3 route]])","v":"Ondansetron PO"},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.038},"MG",8,"mg",2,0.608,null,null,{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 4]], \" \", Table6[[#This Row],[Drug 4 route]])","v":" "},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$nulls":4},0,{"$nulls":8},0]
[null,"Antiemesis",1.2019,3,0,{"$f":"IFERROR(Table6[[#This Row],[Drug 1 cost]]+Table6[[#This Row],[Drug 2 cost]]+Table6[[#This Row],[Drug 3 cost]]+Table6[[#This Row],[Drug 4 cost]]+Table6[[#This Row],[Drug 5 cost]], \"CHECK\")","v":702.1579999999999},"Aprepitant","PO",{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 1]], \" \", Table6[[#This Row],[Drug 1 route]])","v":"Aprepitant PO"},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.4539999999999997},"MG",125,"MG",1,306.74999999999994,"Ondansetron","PO",{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 2]], \" \", Table6[[#This Row],[Drug 2 route]])","v":"Ondansetron PO"},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.038},"MG",16,"mg",1,0.608,"Dexamethasone","PO",{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 3]], \" \", Table6[[#This Row],[Drug 3 route]])","v":"Dexamethasone PO"},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},"MG",12,"mg",1,0.72,"Dexamethasone","PO",{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 4]], \" \", Table6[[#This Row],[Drug 4 route]])","v":"Dexamethasone PO"},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},"MG",8,"mg",3,1.44,"Aprepitant","PO",{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 5]], \" \", Table6[[#This Row],[Drug 5 route]])","v":"Aprepitant PO"},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 5]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.4539999999999997},"MG",80,"mg",2,392.64]
[null,"Antiemesis",1.2019,3,1,{"$f":"IFERROR(Table6[[#This Row],[Drug 1 cost]]+Table6[[#This Row],[Drug 2 cost]]+Table6[[#This Row],[Drug 3 cost]]+Table6[[#This Row],[Drug 4 cost]]+Table6[[#This Row],[Drug 5 cost]], \"CHECK\")","v":759.135},"Fosnetupitant+Palonosetron","IV",{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 1]], \" \", Table6[[#This Row],[Drug 1 route]])","v":"Fosnetupitant+Palonosetron IV"},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 1]], Table2[Unique Drugs All ROA], 0)), \"\")","v":2.253289361702128},"MG",235,"MG",1,529.523,"Palonosetron","IV",{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 2]], \" \", Table6[[#This Row],[Drug 2 route]])","v":"Palonosetron IV"},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 2]], Table2[Unique Drugs All ROA], 0)), \"\")","v":901.5999999999999},"MG",0.25,"mg",1,225.39999999999998,"Dexamethasone","IV",{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 3]], \" \", Table6[[#This Row],[Drug 3 route]])","v":"Dexamethasone IV"},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 3]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.117},"MG",12,"mg",1,1.4040000000000001,"Dexamethasone","IV",{"$f":"_xlfn.CONCAT(Table6[[#This Row],[Drug 4]], \" \", Table6[[#This Row],[Drug 4 route]])","v":"Dexamethasone IV"},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table6[[#This Row],[SC Drug ROA 4]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.117},"MG",8,"mg",3,2.8080000000000003,{"$nulls":8},0]
[]
["II. ","Admin Fees Calculations"]
[null,"Admin'"]
[null,"Drug","Admin route","Drug ROA Admin","Duration","Admin 1","HCPCS1","HCPCS1 cost","Admin 2","HCPCS2","HCPCS2 cost","Admin 3","HCPCS3","HCPCS3 cost","Admin 4","HCPCS4","HCPCS4 cost","Admin 5","HCPCS5","HCPCS5 cost","Total Admin Cost"]
[null,"Fulvestrant","IM",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Fulvestrant IM"},null,1,96402,{"v":33.02,"d":"$33.02"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":33.02,"d":"$33.02"}}]
[null,"Leuprolide","IM",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Leuprolide IM"},null,1,96402,{"v":33.02,"d":"$33.02"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":33.02,"d":"$33.02"}}]
[null,"T-VEC","intralesional",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"T-VEC intralesional"},null,1,96405,{"v":82.9,"d":"$82.90"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":82.9,"d":"$82.90"}}]
[null,"BCG","intralesional",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"BCG intralesional"},null,1,96405,{"v":82.9,"d":"$82.90"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":82.9,"d":"$82.90"}}]
[null,"Interferon alfa","intralesional",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Interferon alfa intralesional"},null,1,96405,{"v":82.9,"d":"$82.90"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":82.9,"d":"$82.90"}}]
[null,"Interleukin-2","intralesional",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Interleukin-2 intralesional"},null,1,96405,{"v":82.9,"d":"$82.90"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":82.9,"d":"$82.90"}}]
[null,"Paclitaxel","IP",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Paclitaxel IP"},null,1,96446,{"v":205.64,"d":"$205.64"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":205.64,"d":"$205.64"}}]
[null,"Cisplatin","IP",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Cisplatin IP"},null,1,96446,{"v":205.64,"d":"$205.64"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":205.64,"d":"$205.64"}}]
[null,"Zoledronic Acid","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Zoledronic Acid IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Pamidronate","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Pamidronate IV"},2,1,96413,{"v":139.61,"d":"$139.61"},1,96415,{"v":28.71,"d":"$28.71"},{"$nulls":9},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":168.32000000000002,"d":"$168.32"}}]
[null,"Doxorubicin","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Doxorubicin IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Docetaxel","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Docetaxel IV"},1,1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Methotrexate","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Methotrexate IV"},2,1,96413,{"v":139.61,"d":"$139.61"},1,96415,{"v":28.71,"d":"$28.71"},{"$nulls":9},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":168.32000000000002,"d":"$168.32"}}]
[null,"Epirubicin","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Epirubicin IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Fluorouracil","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Fluorouracil IV"},"<1",1,96409,{"v":112.33,"d":"$112.33"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":112.33,"d":"$112.33"}}]
[null,"Paclitaxel","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Paclitaxel IV"},3,1,96413,{"v":139.61,"d":"$139.61"},1,96415,{"v":28.71,"d":"$28.71"},1,96415,{"v":28.71,"d":"$28.71"},{"$nulls":6},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":197.03000000000003,"d":"$197.03"}}]
[null,"Pertuzumab","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Pertuzumab IV"},1,1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Pegylated liposomal doxorubicin","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Pegylated liposomal doxorubicin IV"},1,1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Gemcitabine","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Gemcitabine IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Vinorelbine","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Vinorelbine IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Eribulin","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Eribulin IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Carboplatin","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Carboplatin IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Nab-paclitaxel","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Nab-paclitaxel IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Cisplatin","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Cisplatin IV"},2,1,96413,{"v":139.61,"d":"$139.61"},1,96415,28.71,{"$nulls":9},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":168.32000000000002,"d":"$168.32"}}]
[null,"Ixabepilone","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Ixabepilone IV"},3,1,96413,{"v":139.61,"d":"$139.61"},1,96415,{"v":28.71,"d":"$28.71"},1,96415,{"v":28.71,"d":"$28.71"},{"$nulls":6},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":197.03000000000003,"d":"$197.03"}}]
[null,"Cyclophosphamide","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Cyclophosphamide IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Trastuzumab","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Trastuzumab IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Ado-trastuzumab emtansine","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Ado-trastuzumab emtansine IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Obinutuzumab","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Obinutuzumab IV"},4,1,96413,{"v":139.61,"d":"$139.61"},1,96415,{"v":28.71,"d":"$28.71"},1,96415,{"v":28.71,"d":"$28.71"},1,96415,{"v":28.71,"d":"$28.71"},{"$nulls":3},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":225.74000000000004,"d":"$225.74"}}]
[null,"Rituximab","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Rituximab IV"},2.167,1,96413,{"v":139.61,"d":"$139.61"},1,96415,{"v":28.71,"d":"$28.71"},0,96415,{"v":28.71,"d":"$28.71"},{"$nulls":6},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":168.32000000000002,"d":"$168.32"}}]
[null,"Bendamustine","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Bendamustine IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Fludarabine","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Fludarabine IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Pentostatin","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Pentostatin IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Methylprednisolone","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Methylprednisolone IV"},"<1",1,96365,{"v":69.98,"d":"$69.98"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":69.98,"d":"$69.98"}}]
[null,"Ofatumumab","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Ofatumumab IV"},4.2,1,96413,{"v":139.61,"d":"$139.61"},1,96415,{"v":28.71,"d":"$28.71"},1,96415,{"v":28.71,"d":"$28.71"},1,96415,{"v":28.71,"d":"$28.71"},0,96415,{"v":28.71,"d":"$28.71"},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":225.74000000000004,"d":"$225.74"}}]
[null,"Alemtuzumab","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Alemtuzumab IV"},2,1,96413,{"v":139.61,"d":"$139.61"},1,96415,{"v":28.71,"d":"$28.71"},{"$nulls":9},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":168.32000000000002,"d":"$168.32"}}]
[null,"Oxaliplatin","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Oxaliplatin IV"},2,1,96413,{"v":139.61,"d":"$139.61"},1,96415,{"v":28.71,"d":"$28.71"},{"$nulls":9},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":168.32000000000002,"d":"$168.32"}}]
[null,"Carmustine","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Carmustine IV"},2,1,96413,{"v":139.61,"d":"$139.61"},1,96415,{"v":28.71,"d":"$28.71"},{"$nulls":9},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":168.32000000000002,"d":"$168.32"}}]
[null,"Bevacizumab","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Bevacizumab IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Irinotecan","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Irinotecan IV"},1.5,1,96413,{"v":139.61,"d":"$139.61"},1,96415,{"v":28.71,"d":"$28.71"},{"$nulls":9},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":168.32000000000002,"d":"$168.32"}}]
[null,"Cetuximab","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Cetuximab IV"},1,1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Panitumumab","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Panitumumab IV"},1,1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Ramucirumab","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Ramucirumab IV"},1,1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Nivolumab","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Nivolumab IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Pembrolizumab","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Pembrolizumab IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Temsirolimus","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Temsirolimus IV"},1,1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Interleukin-2","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Interleukin-2 IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Interferon alfa","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Interferon alfa IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Ipilimumab","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Ipilimumab IV"},1.5,1,96413,{"v":139.61,"d":"$139.61"},1,96415,{"v":28.71,"d":"$28.71"},{"$nulls":9},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":168.32000000000002,"d":"$168.32"}}]
[null,"Dacarbazine","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Dacarbazine IV"},1,1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Melphalan","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Melphalan IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Bortezomib","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Bortezomib IV"},"<1",1,96409,{"v":112.33,"d":"$112.33"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":112.33,"d":"$112.33"}}]
[null,"Carfilzomib","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Carfilzomib IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Daratumumab","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Daratumumab IV"},3.23,1,96413,{"v":139.61,"d":"$139.61"},1,96415,{"v":28.71,"d":"$28.71"},1,96415,{"v":28.71,"d":"$28.71"},0,96415,{"v":28.71,"d":"$28.71"},{"$nulls":3},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":197.03000000000003,"d":"$197.03"}}]
[null,"Elotuzumab","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Elotuzumab IV"},3.5,1,96413,{"v":139.61,"d":"$139.61"},1,96415,{"v":28.71,"d":"$28.71"},1,96415,{"v":28.71,"d":"$28.71"},1,96415,{"v":28.71,"d":"$28.71"},{"$nulls":3},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":225.74000000000004,"d":"$225.74"}}]
[null,"Pemetrexed","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Pemetrexed IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Atezolizumab","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Atezolizumab IV"},1,1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Ifosfamide","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Ifosfamide IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Liposomal doxorubicin","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Liposomal doxorubicin IV"},1,1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Topotecan","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Topotecan IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Leucovorin","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Leucovorin IV"},1,1,96365,{"v":69.98,"d":"$69.98"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":69.98,"d":"$69.98"}}]
[null,"Mitoxantrone","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Mitoxantrone IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Radium 223","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Radium 223 IV"},"<1",1,79101,{"v":146.79,"d":"$146.79"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":146.79,"d":"$146.79"}}]
[null,"Sipuleucel-T","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Sipuleucel-T IV"},1,1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Cabazitaxel","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Cabazitaxel IV"},1,1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Prednisone","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Prednisone IV"},"<1",1,96365,{"v":69.98,"d":"$69.98"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":69.98,"d":"$69.98"}}]
[null,"Ziv-aflibercept","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Ziv-aflibercept IV"},1,1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Cytarabine","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Cytarabine IV"},2,1,96413,{"v":139.61,"d":"$139.61"},1,96415,{"v":28.71,"d":"$28.71"},{"$nulls":9},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":168.32000000000002,"d":"$168.32"}}]
[null,"Vincristine","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Vincristine IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Vinblastine","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Vinblastine IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Etoposide","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Etoposide IV"},1,1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Mesna","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Mesna IV"},"<1",1,96365,{"v":69.98,"d":"$69.98"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":69.98,"d":"$69.98"}}]
[null,"Dexamethasone","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Dexamethasone IV"},"<1",1,96374,{"v":58.14,"d":"$58.14"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":58.14,"d":"$58.14"}}]
[null,"Anastrozole","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Anastrozole PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Letrozole","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Letrozole PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Exemestane","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Exemestane PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Palbociclib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Palbociclib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Tamoxifen","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Tamoxifen PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Toremifene","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Toremifene PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Megestrol acetate","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Megestrol acetate PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Fluoxymesterone","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Fluoxymesterone PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Ethinyl estradiol","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Ethinyl estradiol PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Capecitabine","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Capecitabine PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Cyclophosphamide","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Cyclophosphamide PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Lapatinib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Lapatinib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Ibrutinib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Ibrutinib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Chlorambucil","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Chlorambucil PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Idelalisib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Idelalisib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Venetoclax","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Venetoclax PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Lenalidomide","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Lenalidomide PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Dasatinib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Dasatinib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Imatinib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Imatinib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Nilotinib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Nilotinib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Bosutinib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Bosutinib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Ponatinib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Ponatinib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Omacetaxine","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Omacetaxine PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Temozolomide","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Temozolomide PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Lomustine","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Lomustine PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Procarbazine","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Procarbazine PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Regorafenib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Regorafenib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Lonsurf","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Lonsurf PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Afatinib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Afatinib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Sorafenib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Sorafenib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Pazopanib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Pazopanib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Sunitinib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Sunitinib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Axitinib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Axitinib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Cabozantinib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Cabozantinib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Everolimus","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Everolimus PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Erlotinib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Erlotinib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Dabrafenib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Dabrafenib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Vemurafenib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Vemurafenib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Ixazomib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Ixazomib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Pomalidomide","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Pomalidomide PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Dexamethasone","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Dexamethasone PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Panobinostat","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Panobinostat PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Gefitinib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Gefitinib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Osimertinib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Osimertinib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Crizotinib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Crizotinib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Ceritinib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Ceritinib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Alectinib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Alectinib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Altretamine","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Altretamine PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Etoposide","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Etoposide PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Melphalan","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Melphalan PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Olaparib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Olaparib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Ketoconazole","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Ketoconazole PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Prednisone","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Prednisone PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Abiraterone Z","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Abiraterone Z PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Enzalutamide","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Enzalutamide PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Hydrocortisone","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Hydrocortisone PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Progesterone","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Progesterone PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Hydroxyurea","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Hydroxyurea PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Thalidomide","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Thalidomide PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Lenvatinib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Lenvatinib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Trametinib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Trametinib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Cobimetinib","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Cobimetinib PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Fluorouracil","PUMP",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Fluorouracil PUMP"},">24",1,96416,{"v":141.04,"d":"$141.04"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":141.04,"d":"$141.04"}}]
[null,"Cisplatin","PUMP",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Cisplatin PUMP"},">24",1,96416,{"v":141.04,"d":"$141.04"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":141.04,"d":"$141.04"}}]
[null,"Doxorubicin","PUMP",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Doxorubicin PUMP"},">24",1,96416,{"v":141.04,"d":"$141.04"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":141.04,"d":"$141.04"}}]
[null,"Cyclophosphamide","PUMP",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Cyclophosphamide PUMP"},">24",1,96416,{"v":141.04,"d":"$141.04"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":141.04,"d":"$141.04"}}]
[null,"Etoposide","PUMP",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Etoposide PUMP"},">24",1,96416,{"v":141.04,"d":"$141.04"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":141.04,"d":"$141.04"}}]
[null,"Fluorouracil","REFILL",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Fluorouracil REFILL"},null,1,96521,{"v":141.76,"d":"$141.76"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":141.76,"d":"$141.76"}}]
[null,"Cisplatin","REFILL",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Cisplatin REFILL"},null,1,96521,{"v":141.76,"d":"$141.76"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":141.76,"d":"$141.76"}}]
[null,"Doxorubicin","REFILL",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Doxorubicin REFILL"},null,1,96521,{"v":141.76,"d":"$141.76"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":141.76,"d":"$141.76"}}]
[null,"Cyclophosphamide","REFILL",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Cyclophosphamide REFILL"},null,1,96521,{"v":141.76,"d":"$141.76"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":141.76,"d":"$141.76"}}]
[null,"Etoposide","REFILL",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Etoposide REFILL"},null,1,96521,{"v":141.76,"d":"$141.76"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":141.76,"d":"$141.76"}}]
[null,"Denosumab","SUBQ",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Denosumab SUBQ"},null,1,96401,{"v":75.37,"d":"$75.37"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":75.37,"d":"$75.37"}}]
[null,"Degarelix","SUBQ",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Degarelix SUBQ"},null,1,96402,{"v":33.02,"d":"$33.02"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":33.02,"d":"$33.02"}}]
[null,"Alemtuzumab","SUBQ",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Alemtuzumab SUBQ"},null,1,96401,{"v":75.37,"d":"$75.37"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":75.37,"d":"$75.37"}}]
[null,"Filgrastim","SUBQ",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Filgrastim SUBQ"},null,1,96372,{"v":25.84,"d":"$25.84"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":25.84,"d":"$25.84"}}]
[null,"Interferon alfa","SUBQ",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Interferon alfa SUBQ"},null,1,96401,{"v":75.37,"d":"$75.37"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":75.37,"d":"$75.37"}}]
[null,"Bortezomib","SUBQ",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Bortezomib SUBQ"},null,1,96401,{"v":75.37,"d":"$75.37"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":75.37,"d":"$75.37"}}]
[null,"Imiquimod","topical",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Imiquimod topical"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[null,"Peg-filgrastim","SUBQ",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Peg-filgrastim SUBQ"},null,1,96372,{"v":25.84,"d":"$25.84"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":25.84,"d":"$25.84"}}]
["III. ","Mitomycin","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Mitomycin IV"},"<1",1,96409,{"v":112.33,"d":"$112.33"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":112.33,"d":"$112.33"}}]
[null,"Bleomycin","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Bleomycin IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Brentuximab vedotin","IV",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Brentuximab vedotin IV"},"<1",1,96413,{"v":139.61,"d":"$139.61"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":139.61,"d":"$139.61"}}]
[null,"Cytarabine","IT",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Cytarabine IT"},null,1,96450,{"v":184.11,"d":"$184.11"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":184.11,"d":"$184.11"}}]
[null,"Methotrexate","IT",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Methotrexate IT"},null,1,96450,{"v":184.11,"d":"$184.11"},{"$nulls":12},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":{"v":184.11,"d":"$184.11"}}]
[null,"Prednisolone","PO",{"$f":"CONCATENATE(Table3[[#This Row],[Drug]], \" \", Table3[[#This Row],[Admin route]])","v":"Prednisolone PO"},{"$nulls":16},{"$f":"SUM(IF(Table3[[#This Row],[Admin 1]]<>\"\",Table3[[#This Row],[Admin 1]]*Table3[[#This Row],[HCPCS1 cost]],0),IF(Table3[[#This Row],[Admin 2]]<>\"\",Table3[[#This Row],[Admin 2]]*Table3[[#This Row],[HCPCS2 cost]],0),IF(Table3[[#This Row],[Admin 3]]<>\"\",Table3[[#This Row],[Admin 3]]*Table3[[#This Row],[HCPCS3 cost]],0),IF(Table3[[#This Row],[Admin 4]]<>\"\",Table3[[#This Row],[Admin 4]]*Table3[[#This Row],[HCPCS4 cost]],0),IF(Table3[[#This Row],[Admin 5]]<>\"\",Table3[[#This Row],[Admin 5]]*Table3[[#This Row],[HCPCS5 cost]],0))","v":0}]
[]
[null,"Special Cases"]
[null,"Drug class","Drugs","Special Drug ROA","ASP Payment per unit","WAC price per mg","Price per unit","Dosage (from 'Drugs' column)","# Doses","Price per year","Price per month"]
[null,"Aromatase Inhibitors","Anastrozole PO\n1mg PO, 365 doses","Anastrozole PO",{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[WAC price per unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":11.0863916667},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":11.0863916667},1,365,{"$f":"Table8[[#This Row],[Price per unit]]*Table8[[#This Row],[Dosage (from ''Drugs'' column)]]*Table8[[#This Row],['# Doses]]","v":4046.5329583455004},{"$f":"IF(Table8[[#This Row],['# Doses]]=365,Table8[[#This Row],[Price per year]]/12,Table8[[#This Row],[Price per year]])","v":337.211079862125}]
[null,"Aromatase Inhibitors","Letrozole PO\n2.5mg PO, 365 doses","Letrozole PO",{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[WAC price per unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":6.0448900000000005},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":6.0448900000000005},2.5,365,{"$f":"Table8[[#This Row],[Price per unit]]*Table8[[#This Row],[Dosage (from ''Drugs'' column)]]*Table8[[#This Row],['# Doses]]","v":5515.962125000001},{"$f":"IF(Table8[[#This Row],['# Doses]]=365,Table8[[#This Row],[Price per year]]/12,Table8[[#This Row],[Price per year]])","v":459.6635104166667}]
[null,"Aromatase Inhibitors","Exemestane PO\n25mg PO, 365 doses","Exemestane PO",{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[WAC price per unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.436444333332},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.436444333332},25,365,{"$f":"Table8[[#This Row],[Price per unit]]*Table8[[#This Row],[Dosage (from ''Drugs'' column)]]*Table8[[#This Row],['# Doses]]","v":3982.5545416544996},{"$f":"IF(Table8[[#This Row],['# Doses]]=365,Table8[[#This Row],[Price per year]]/12,Table8[[#This Row],[Price per year]])","v":331.87954513787497}]
[null,"Corticosteroid","Hydrocortisone\n30mg PO and 10mg PO, 365 doses of each (https://www.ncbi.nlm.nih.gov/pubmed/10561316)","Hydrocortisone PO",{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[WAC price per unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.03444},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.03444},30,365,{"$f":"Table8[[#This Row],[Price per unit]]*Table8[[#This Row],[Dosage (from ''Drugs'' column)]]*Table8[[#This Row],['# Doses]]","v":377.11799999999994},{"$f":"IF(Table8[[#This Row],['# Doses]]=365,Table8[[#This Row],[Price per year]]/12,Table8[[#This Row],[Price per year]])","v":31.426499999999994}]
[null,"Corticosteroid","Prednisone\n10mg PO, 365 doses (https://www.ncbi.nlm.nih.gov/pubmed/25888270)","Prednisone PO",{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.01},{"$f":"IFERROR(INDEX(Table2[WAC price per unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.01},10,365,{"$f":"Table8[[#This Row],[Price per unit]]*Table8[[#This Row],[Dosage (from ''Drugs'' column)]]*Table8[[#This Row],['# Doses]]","v":36.5},{"$f":"IF(Table8[[#This Row],['# Doses]]=365,Table8[[#This Row],[Price per year]]/12,Table8[[#This Row],[Price per year]])","v":3.0416666666666665}]
[null,"Corticosteroid","Dexamethasone PO\n0.5mg PO, 365 doses (https://www.ncbi.nlm.nih.gov/pubmed/25756508)","Dexamethasone PO",{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[WAC price per unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},0.5,365,{"$f":"Table8[[#This Row],[Price per unit]]*Table8[[#This Row],[Dosage (from ''Drugs'' column)]]*Table8[[#This Row],['# Doses]]","v":10.95},{"$f":"IF(Table8[[#This Row],['# Doses]]=365,Table8[[#This Row],[Price per year]]/12,Table8[[#This Row],[Price per year]])","v":0.9125}]
[null,"LHRH agonists","Leuprolide\n45mg IM, 2.17 doses","Leuprolide IM",{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":29.46333333333333},{"$f":"IFERROR(INDEX(Table2[WAC price per unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":29.46333333333333},45,2.17,{"$f":"Table8[[#This Row],[Price per unit]]*Table8[[#This Row],[Dosage (from ''Drugs'' column)]]*Table8[[#This Row],['# Doses]]","v":2877.0944999999997},{"$f":"IF(Table8[[#This Row],['# Doses]]=365,Table8[[#This Row],[Price per year]]/12,Table8[[#This Row],[Price per year]])","v":2877.0944999999997}]
[null,"LHRH agonists","Goserelin\n10.8mg SUBQ, 4.33 doses","Goserelin SUBQ",{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":90.93555555555555},{"$f":"IFERROR(INDEX(Table2[WAC price per unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":90.93555555555555},10.8,4.33,{"$f":"Table8[[#This Row],[Price per unit]]*Table8[[#This Row],[Dosage (from ''Drugs'' column)]]*Table8[[#This Row],['# Doses]]","v":4252.51032},{"$f":"IF(Table8[[#This Row],['# Doses]]=365,Table8[[#This Row],[Price per year]]/12,Table8[[#This Row],[Price per year]])","v":4252.51032}]
[null,"LHRH agonists","Triptorelin, 22.5mg IM, 2.17 doses","Triptorelin IM",{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":107.30053333333333},{"$f":"IFERROR(INDEX(Table2[WAC price per unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":107.30053333333333},22.5,2.17,{"$f":"Table8[[#This Row],[Price per unit]]*Table8[[#This Row],[Dosage (from ''Drugs'' column)]]*Table8[[#This Row],['# Doses]]","v":5238.94854},{"$f":"IF(Table8[[#This Row],['# Doses]]=365,Table8[[#This Row],[Price per year]]/12,Table8[[#This Row],[Price per year]])","v":5238.94854}]
[null,"Steroids","Dexamethasone\n40mg PO, 8 doses","Dexamethasone PO",{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},{"$f":"IFERROR(INDEX(Table2[WAC price per unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.06},40,8,{"$f":"Table8[[#This Row],[Price per unit]]*Table8[[#This Row],[Dosage (from ''Drugs'' column)]]*Table8[[#This Row],['# Doses]]","v":19.2},{"$f":"IF(Table8[[#This Row],['# Doses]]=365,Table8[[#This Row],[Price per year]]/12,Table8[[#This Row],[Price per year]])","v":19.2}]
[null,"Steroids","Prednisone\n40 mg/m2 IV, 21 doses","Prednisone IV",{"$f":"IFERROR(INDEX(Table2[ASP Price per Unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.01},{"$f":"IFERROR(INDEX(Table2[WAC price per unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":""},{"$f":"IFERROR(INDEX(Table2[Price per unit], MATCH(Table8[[#This Row],[Special Drug ROA]], Table2[Unique Drugs All ROA], 0)), \"\")","v":0.01},40,21,{"$f":"Table8[[#This Row],[Price per unit]]*Table8[[#This Row],[Dosage (from ''Drugs'' column)]]*Table8[[#This Row],['# Doses]]","v":8.4},{"$f":"IF(Table8[[#This Row],['# Doses]]=365,Table8[[#This Row],[Price per year]]/12,Table8[[#This Row],[Price per year]])","v":8.4}]
[]
[null,"Supportive Care"]
[null,"Description","Supportive Care Drugs","ASP unit","Price per unit","Dose regimen","# Doses","Price per year","Price per month"]
[null,null,"Peg-filgrastim SUBQ","MG",{"$f":"INDEX(Table2[Price per unit], MATCH(Table7[[#This Row],[Supportive Care Drugs]], Table2[Unique Drugs All ROA], 0))","v":686.2055},null,1,{"$f":"Table7[[#This Row],[Price per unit]]*Table7[[#This Row],[Dose regimen]]*Table7[[#This Row],['# Doses]]","v":0},{"$f":"IF(Table7[[#This Row],['# Doses]]=365, Table7[[#This Row],[Price per year]]/12, Table7[[#This Row],[Price per year]])","v":0},"growth factor"]
[null,"Cheapest of: aprepitant 125, Netupitant PO 300 + palonosetron 0.5, fosNetupitant PO 235, rolapitant 180","Aprepitant PO","MG",{"$f":"INDEX(Table2[Price per unit], MATCH(Table7[[#This Row],[Supportive Care Drugs]], Table2[Unique Drugs All ROA], 0))","v":2.4539999999999997},125,1,{"$f":"Table7[[#This Row],[Price per unit]]*Table7[[#This Row],[Dose regimen]]*Table7[[#This Row],['# Doses]]","v":306.74999999999994},{"$f":"IF(Table7[[#This Row],['# Doses]]=365, Table7[[#This Row],[Price per year]]/12, Table7[[#This Row],[Price per year]])","v":306.74999999999994},"Enter as antiemesis drug 1 for risk level = 3, scenario = 0"]
[null,null,"Netupitant+Palonosetron PO","MG",{"$f":"INDEX(Table2[Price per unit], MATCH(Table7[[#This Row],[Supportive Care Drugs]], Table2[Unique Drugs All ROA], 0))","v":1.4833066666666668},300,1,{"$f":"Table7[[#This Row],[Price per unit]]*Table7[[#This Row],[Dose regimen]]*Table7[[#This Row],['# Doses]]","v":444.992},{"$f":"IF(Table7[[#This Row],['# Doses]]=365, Table7[[#This Row],[Price per year]]/12, Table7[[#This Row],[Price per year]])","v":444.992}]
[null,null,"Fosnetupitant PO",null,{"$f":"INDEX(Table2[Price per unit], MATCH(Table7[[#This Row],[Supportive Care Drugs]], Table2[Unique Drugs All ROA], 0))","v":0},null,1,{"$f":"Table7[[#This Row],[Price per unit]]*Table7[[#This Row],[Dose regimen]]*Table7[[#This Row],['# Doses]]","v":0},{"$f":"IF(Table7[[#This Row],['# Doses]]=365, Table7[[#This Row],[Price per year]]/12, Table7[[#This Row],[Price per year]])","v":0}]
[null,null,"Rolapitant PO","MG",{"$f":"INDEX(Table2[Price per unit], MATCH(Table7[[#This Row],[Supportive Care Drugs]], Table2[Unique Drugs All ROA], 0))","v":2.225},180,1,{"$f":"Table7[[#This Row],[Price per unit]]*Table7[[#This Row],[Dose regimen]]*Table7[[#This Row],['# Doses]]","v":400.5},{"$f":"IF(Table7[[#This Row],['# Doses]]=365, Table7[[#This Row],[Price per year]]/12, Table7[[#This Row],[Price per year]])","v":400.5}]
[null,"Most expensive of: aprepitant 130, fosaprepitant 150, fosnupititant 235 + palonosetron 0.25","Aprepitant IV","MG",{"$f":"INDEX(Table2[Price per unit], MATCH(Table7[[#This Row],[Supportive Care Drugs]], Table2[Unique Drugs All ROA], 0))","v":2.109},130,1,{"$f":"Table7[[#This Row],[Price per unit]]*Table7[[#This Row],[Dose regimen]]*Table7[[#This Row],['# Doses]]","v":274.17},{"$f":"IF(Table7[[#This Row],['# Doses]]=365, Table7[[#This Row],[Price per year]]/12, Table7[[#This Row],[Price per year]])","v":274.17},"Enter as antiemesis drug 1 for risk level = 3, scenario = 1"]
[null,null,"Fosaprepitant IV","MG",{"$f":"INDEX(Table2[Price per unit], MATCH(Table7[[#This Row],[Supportive Care Drugs]], Table2[Unique Drugs All ROA], 0))","v":1.856},150,1,{"$f":"Table7[[#This Row],[Price per unit]]*Table7[[#This Row],[Dose regimen]]*Table7[[#This Row],['# Doses]]","v":278.40000000000003},{"$f":"IF(Table7[[#This Row],['# Doses]]=365, Table7[[#This Row],[Price per year]]/12, Table7[[#This Row],[Price per year]])","v":278.40000000000003}]
[null,null,"Fosnetupitant+Palonosetron IV","MG",{"$f":"INDEX(Table2[Price per unit], MATCH(Table7[[#This Row],[Supportive Care Drugs]], Table2[Unique Drugs All ROA], 0))","v":2.253289361702128},235,1,{"$f":"Table7[[#This Row],[Price per unit]]*Table7[[#This Row],[Dose regimen]]*Table7[[#This Row],['# Doses]]","v":529.523},{"$f":"IF(Table7[[#This Row],['# Doses]]=365, Table7[[#This Row],[Price per year]]/12, Table7[[#This Row],[Price per year]])","v":529.523}]
[null,"Cheapest of: dexamethasone 8, metoclopromide 10, prochlorperazine 10, dolasetron 100, granisetron 1, ondansetron 8","Dexamethasone PO","MG",{"$f":"INDEX(Table2[Price per unit], MATCH(Table7[[#This Row],[Supportive Care Drugs]], Table2[Unique Drugs All ROA], 0))","v":0.06},8,1,{"$f":"Table7[[#This Row],[Price per unit]]*Table7[[#This Row],[Dose regimen]]*Table7[[#This Row],['# Doses]]","v":0.48},{"$f":"IF(Table7[[#This Row],['# Doses]]=365, Table7[[#This Row],[Price per year]]/12, Table7[[#This Row],[Price per year]])","v":0.48},"Enter as antiemesis drug 1 for risk level = 1, scenario = 0"]
[null,null,"Metoclopramide PO","MG",{"$f":"INDEX(Table2[Price per unit], MATCH(Table7[[#This Row],[Supportive Care Drugs]], Table2[Unique Drugs All ROA], 0))","v":0.006976},10,1,{"$f":"Table7[[#This Row],[Price per unit]]*Table7[[#This Row],[Dose regimen]]*Table7[[#This Row],['# Doses]]","v":0.06976},{"$f":"IF(Table7[[#This Row],['# Doses]]=365, Table7[[#This Row],[Price per year]]/12, Table7[[#This Row],[Price per year]])","v":0.06976}]
[null,null,"Prochlorperazine PO","MG",{"$f":"INDEX(Table2[Price per unit], MATCH(Table7[[#This Row],[Supportive Care Drugs]], Table2[Unique Drugs All ROA], 0))","v":0.0072},10,1,{"$f":"Table7[[#This Row],[Price per unit]]*Table7[[#This Row],[Dose regimen]]*Table7[[#This Row],['# Doses]]","v":0.072},{"$f":"IF(Table7[[#This Row],['# Doses]]=365, Table7[[#This Row],[Price per year]]/12, Table7[[#This Row],[Price per year]])","v":0.072}]
[null,null,"Dolasetron PO",null,{"$f":"INDEX(Table2[Price per unit], MATCH(Table7[[#This Row],[Supportive Care Drugs]], Table2[Unique Drugs All ROA], 0))","v":1.0123636},null,1,{"$f":"Table7[[#This Row],[Price per unit]]*Table7[[#This Row],[Dose regimen]]*Table7[[#This Row],['# Doses]]","v":0},{"$f":"IF(Table7[[#This Row],['# Doses]]=365, Table7[[#This Row],[Price per year]]/12, Table7[[#This Row],[Price per year]])","v":0}]
[null,null,"Granisetron PO","MG",{"$f":"INDEX(Table2[Price per unit], MATCH(Table7[[#This Row],[Supportive Care Drugs]], Table2[Unique Drugs All ROA], 0))","v":4.923},1,1,{"$f":"Table7[[#This Row],[Price per unit]]*Table7[[#This Row],[Dose regimen]]*Table7[[#This Row],['# Doses]]","v":4.923},{"$f":"IF(Table7[[#This Row],['# Doses]]=365, Table7[[#This Row],[Price per year]]/12, Table7[[#This Row],[Price per year]])","v":4.923}]
[null,null,"Ondansetron PO","MG",{"$f":"INDEX(Table2[Price per unit], MATCH(Table7[[#This Row],[Supportive Care Drugs]], Table2[Unique Drugs All ROA], 0))","v":0.038},8,1,{"$f":"Table7[[#This Row],[Price per unit]]*Table7[[#This Row],[Dose regimen]]*Table7[[#This Row],['# Doses]]","v":0.304},{"$f":"IF(Table7[[#This Row],['# Doses]]=365, Table7[[#This Row],[Price per year]]/12, Table7[[#This Row],[Price per year]])","v":0.304}]
[null,"Most expensive of: dexamethasone 8, metoclopromide 10, or prochlorperazine 10","Dexamethasone IV","MG",{"$f":"INDEX(Table2[Price per unit], MATCH(Table7[[#This Row],[Supportive Care Drugs]], Table2[Unique Drugs All ROA], 0))","v":0.117},8,1,{"$f":"Table7[[#This Row],[Price per unit]]*Table7[[#This Row],[Dose regimen]]*Table7[[#This Row],['# Doses]]","v":0.936},{"$f":"IF(Table7[[#This Row],['# Doses]]=365, Table7[[#This Row],[Price per year]]/12, Table7[[#This Row],[Price per year]])","v":0.936},"Enter as antiemesis drug 1 for risk level = 1, scenario = 1"]
[null,null,"Metoclopramide IV","MG",{"$f":"INDEX(Table2[Price per unit], MATCH(Table7[[#This Row],[Supportive Care Drugs]], Table2[Unique Drugs All ROA], 0))","v":0.0848},10,1,{"$f":"Table7[[#This Row],[Price per unit]]*Table7[[#This Row],[Dose regimen]]*Table7[[#This Row],['# Doses]]","v":0.848},{"$f":"IF(Table7[[#This Row],['# Doses]]=365, Table7[[#This Row],[Price per year]]/12, Table7[[#This Row],[Price per year]])","v":0.848}]
[null,null,"Prochlorperazine IV","MG",{"$f":"INDEX(Table2[Price per unit], MATCH(Table7[[#This Row],[Supportive Care Drugs]], Table2[Unique Drugs All ROA], 0))","v":1.2170999999999998},10,1,{"$f":"Table7[[#This Row],[Price per unit]]*Table7[[#This Row],[Dose regimen]]*Table7[[#This Row],['# Doses]]","v":12.171},{"$f":"IF(Table7[[#This Row],['# Doses]]=365, Table7[[#This Row],[Price per year]]/12, Table7[[#This Row],[Price per year]])","v":12.171}]
[null,"Cheapest of: dolasetron 100, granisitron 2, or ondansetron 16","Dolasetron PO",null,{"$f":"INDEX(Table2[Price per unit], MATCH(Table7[[#This Row],[Supportive Care Drugs]], Table2[Unique Drugs All ROA], 0))","v":1.0123636},null,1,{"$f":"Table7[[#This Row],[Price per unit]]*Table7[[#This Row],[Dose regimen]]*Table7[[#This Row],['# Doses]]","v":0},{"$f":"IF(Table7[[#This Row],['# Doses]]=365, Table7[[#This Row],[Price per year]]/12, Table7[[#This Row],[Price per year]])","v":0},"Enter as antiemesis drug 1 for risk level = 2, scenario = 0 AND drug 2 for risk level = 3, scenario = 0"]
[null,null,"Granisetron PO","MG",{"$f":"INDEX(Table2[Price per unit], MATCH(Table7[[#This Row],[Supportive Care Drugs]], Table2[Unique Drugs All ROA], 0))","v":4.923},2,1,{"$f":"Table7[[#This Row],[Price per unit]]*Table7[[#This Row],[Dose regimen]]*Table7[[#This Row],['# Doses]]","v":9.846},{"$f":"IF(Table7[[#This Row],['# Doses]]=365, Table7[[#This Row],[Price per year]]/12, Table7[[#This Row],[Price per year]])","v":9.846}]
[null,null,"Ondansetron PO","MG",{"$f":"INDEX(Table2[Price per unit], MATCH(Table7[[#This Row],[Supportive Care Drugs]], Table2[Unique Drugs All ROA], 0))","v":0.038},16,1,{"$f":"Table7[[#This Row],[Price per unit]]*Table7[[#This Row],[Dose regimen]]*Table7[[#This Row],['# Doses]]","v":0.608},{"$f":"IF(Table7[[#This Row],['# Doses]]=365, Table7[[#This Row],[Price per year]]/12, Table7[[#This Row],[Price per year]])","v":0.608}]
[null,"Most expensive of: granisetron 0.1 mg/kg, ondansetron 16mg, or palonosetron 0.25","Granisetron IV","MG",{"$f":"INDEX(Table2[Price per unit], MATCH(Table7[[#This Row],[Supportive Care Drugs]], Table2[Unique Drugs All ROA], 0))","v":3.34},0.1,1,{"$f":"Table7[[#This Row],[Price per unit]]*Table7[[#This Row],[Dose regimen]]*Table7[[#This Row],['# Doses]]","v":0.334},{"$f":"IF(Table7[[#This Row],['# Doses]]=365, Table7[[#This Row],[Price per year]]/12, Table7[[#This Row],[Price per year]])","v":0.334},"Enter as antiemesis drug 1 for risk level = 2, scenario = 1 AND drug 2 for risk level = 3, scenario = 1"]
[null,null,"Ondansetron IV","MG",{"$f":"INDEX(Table2[Price per unit], MATCH(Table7[[#This Row],[Supportive Care Drugs]], Table2[Unique Drugs All ROA], 0))","v":0.085},16,1,{"$f":"Table7[[#This Row],[Price per unit]]*Table7[[#This Row],[Dose regimen]]*Table7[[#This Row],['# Doses]]","v":1.36},{"$f":"IF(Table7[[#This Row],['# Doses]]=365, Table7[[#This Row],[Price per year]]/12, Table7[[#This Row],[Price per year]])","v":1.36}]
[null,null,"Palonosetron IV","MG",{"$f":"INDEX(Table2[Price per unit], MATCH(Table7[[#This Row],[Supportive Care Drugs]], Table2[Unique Drugs All ROA], 0))","v":901.5999999999999},0.25,1,{"$f":"Table7[[#This Row],[Price per unit]]*Table7[[#This Row],[Dose regimen]]*Table7[[#This Row],['# Doses]]","v":225.39999999999998},{"$f":"IF(Table7[[#This Row],['# Doses]]=365, Table7[[#This Row],[Price per year]]/12, Table7[[#This Row],[Price per year]])","v":225.39999999999998}]
[null,"Most expensive of: granisetron 0.01 mg/kg, or ondansetron 8mg","Granisetron IV","MG",{"$f":"INDEX(Table2[Price per unit], MATCH(Table7[[#This Row],[Supportive Care Drugs]], Table2[Unique Drugs All ROA], 0))","v":3.34},0.01,1,{"$f":"Table7[[#This Row],[Price per unit]]*Table7[[#This Row],[Dose regimen]]*Table7[[#This Row],['# Doses]]","v":0.0334},{"$f":"IF(Table7[[#This Row],['# Doses]]=365, Table7[[#This Row],[Price per year]]/12, Table7[[#This Row],[Price per year]])","v":0.0334},"Enter as antiemesis drug 3 for risk = 2, scenario = 1"]
[null,null,"Ondansetron IV","MG",{"$f":"INDEX(Table2[Price per unit], MATCH(Table7[[#This Row],[Supportive Care Drugs]], Table2[Unique Drugs All ROA], 0))","v":0.085},8,1,{"$f":"Table7[[#This Row],[Price per unit]]*Table7[[#This Row],[Dose regimen]]*Table7[[#This Row],['# Doses]]","v":0.68},{"$f":"IF(Table7[[#This Row],['# Doses]]=365, Table7[[#This Row],[Price per year]]/12, Table7[[#This Row],[Price per year]])","v":0.68}]
[null,null,"Aprepitant PO","MG",{"$f":"INDEX(Table2[Price per unit], MATCH(Table7[[#This Row],[Supportive Care Drugs]], Table2[Unique Drugs All ROA], 0))","v":2.4539999999999997},null,1,{"$f":"Table7[[#This Row],[Price per unit]]*Table7[[#This Row],[Dose regimen]]*Table7[[#This Row],['# Doses]]","v":0},{"$f":"IF(Table7[[#This Row],['# Doses]]=365, Table7[[#This Row],[Price per year]]/12, Table7[[#This Row],[Price per year]])","v":0},"Antiemesis drug 5 for risk = 3, scenario = 0"]

{"sheet":"Notes","index":3,"n_rows":55,"n_cols":8,"rows_kept":55}
["Notes"]
[]
["Double check comparison of kidney regimens through 2016 and 2019 (for unique IDs)"]
["Kidney- subsequent therapy IDs were what was applied to angiogenic therapy In Jul 2016 update, AM confirmed this is right as cytokine therapy is rare"]
[]
["Lung","NSCLC",3.2017,"Sequential Chemotherapy/RT Regimens (Adjuvant) EXCLUDED (PDF PG. 56)"]
[]
[]
[]
["Carried over ovarian, prostate, rectal, CLL, brain, colon, stomach, head and neck from Jul 2016"]
[]
["Uterine ",2.2017,"Stage I/II endometrial carcinoma= uterine confined? (Jan 2019)"]
["Uterine ",2.2017,"confirm that multi-agents regimens would have the preferred indicator (pg. 26)"]
[]
[]
["Lung","NSCLC",3.2017,"Chemotherapy regimens used with radiation therapy","Neoadjuvant, concurrent chemotherapy/RT",null,"Cisplatin 50 mg/m2 on days 1, 8, 29, and 36; etoposide 50 mg/m2 days 1–5, 29–33; concurrent thoracic RT","confirm stage ii"]
["Lung","NSCLC",3.2017,"Chemotherapy regimens used with radiation therapy","Neoadjuvant, concurrent chemotherapy/RT",null,"Cisplatin 100 mg/m2 days 1 and 29; vinblastine 5 mg/m2/weekly x 5; concurrent thoracic RT","confirm stage ii"]
["Lung","NSCLC",3.2017,"Chemotherapy regimens used with radiation therapy","Neoadjuvant, concurrent chemotherapy/RT",null,"Carboplatin AUC 5 on day 1, pemetrexed 500 mg/m2 on day 1 every 21 days for 4 cycles; concurrent thoracic RT (nonsquamous)","confirm stage ii"]
["Lung","NSCLC",3.2017,"Chemotherapy regimens used with radiation therapy","Neoadjuvant, concurrent chemotherapy/RT",null,"Cisplatin 75 mg/m2 on day 1, pemetrexed 500 mg/m2 on day 1 every 21 days for 3 cycles; concurrent thoracic RT (nonsquamous)","confirm stage ii"]
["Lung","NSCLC",3.2017,"Chemotherapy regimens used with radiation therapy","Neoadjuvant, concurrent chemotherapy/RT",null,"Paclitaxel 45–50 mg/m2 weekly; carboplatin AUC 2, concurrent thoracic RT","confirm stage ii"]
["Lung","NSCLC",3.2017,"Chemotherapy regimens used with radiation therapy","Definitive, concurrent chemotherapy/RT",null,"Cisplatin 50 mg/m2 on days 1, 8, 29, and 36; etoposide 50 mg/m2 days 1–5, 29–33; concurrent thoracic RT","confirm stage ii"]
["Lung","NSCLC",3.2017,"Chemotherapy regimens used with radiation therapy","Definitive, concurrent chemotherapy/RT",null,"Cisplatin 100 mg/m2 days 1 and 29; vinblastine 5 mg/m2/weekly x 5; concurrent thoracic RT","confirm stage ii"]
["Lung","NSCLC",3.2017,"Chemotherapy regimens used with radiation therapy","Definitive, concurrent chemotherapy/RT",null,"Carboplatin AUC 5 on day 1, pemetrexed 500 mg/m2 on day 1 every 21 days for 4 cycles; concurrent thoracic RT (nonsquamous)","confirm stage ii"]
["Lung","NSCLC",3.2017,"Chemotherapy regimens used with radiation therapy","Definitive, concurrent chemotherapy/RT",null,"Cisplatin 75 mg/m2 on day 1, pemetrexed 500 mg/m2 on day 1 every 21 days for 3 cycles; concurrent thoracic RT (nonsquamous)","confirm stage ii"]
["Lung","NSCLC",3.2017,"Chemotherapy regimens used with radiation therapy","Definitive, concurrent chemotherapy/RT",null,"Cisplatin 75 mg/m2 on day 1, pemetrexed 500 mg/m2 on day 1 every 21 days for 3 cycles; concurrent thoracic RT (nonsquamous) + additional 4 cycles of pemetrexed 500 mg/m2","confirm stage ii"]
["Lung","NSCLC",3.2017,"Chemotherapy regimens used with radiation therapy","Definitive, concurrent chemotherapy/RT",null,"Paclitaxel 45–50 mg/m2 weekly; carboplatin AUC 2, concurrent thoracic RT","confirm stage ii"]
["Lung","NSCLC",3.2017,"Chemotherapy regimens used with radiation therapy","Definitive, concurrent chemotherapy/RT",28056,"Paclitaxel 45–50 mg/m2 weekly; carboplatin AUC 2, concurrent thoracic RT + additional 2 cycles of paclitaxel 200 mg/m2 and carboplatin AUC 6","confirm stage ii"]
["Lung","NSCLC",3.2017,"Chemotherapy regimens used with radiation therapy","Adjuvant, concurrent chemotherapy/RT",null,"Cisplatin 50 mg/m2 on days 1, 8, 29, and 36; etoposide 50 mg/m2 days 1–5, 29–33; concurrent thoracic RT","confirm stage ii"]
["Lung","NSCLC",3.2017,"Chemotherapy regimens used with radiation therapy","Adjuvant, concurrent chemotherapy/RT",null,"Cisplatin 100 mg/m2 days 1 and 29; vinblastine 5 mg/m2/weekly x 5; concurrent thoracic RT","confirm stage ii"]
["Lung","NSCLC",3.2017,"Chemotherapy regimens used with radiation therapy","Adjuvant, concurrent chemotherapy/RT",null,"Carboplatin AUC 5 on day 1, pemetrexed 500 mg/m2 on day 1 every 21 days for 4 cycles; concurrent thoracic RT (nonsquamous)","confirm stage ii"]
["Lung","NSCLC",3.2017,"Chemotherapy regimens used with radiation therapy","Adjuvant, concurrent chemotherapy/RT",null,"Cisplatin 75 mg/m2 on day 1, pemetrexed 500 mg/m2 on day 1 every 21 days for 3 cycles; concurrent thoracic RT (nonsquamous)","confirm stage ii"]
["Lung","NSCLC",3.2017,"Chemotherapy regimens used with radiation therapy","Adjuvant, concurrent chemotherapy/RT",null,"Cisplatin 75 mg/m2 on day 1, pemetrexed 500 mg/m2 on day 1 every 21 days for 3 cycles; concurrent thoracic RT (nonsquamous) + additional 4 cycles of pemetrexed 500 mg/m2","confirm stage ii"]
["Lung","NSCLC",3.2017,"Chemotherapy regimens used with radiation therapy","Adjuvant, concurrent chemotherapy/RT",null,"Paclitaxel 45–50 mg/m2 weekly; carboplatin AUC 2, concurrent thoracic RT","confirm stage ii"]
["Lung","NSCLC",3.2017,"Chemotherapy regimens used with radiation therapy","Adjuvant, concurrent chemotherapy/RT",28213,"Paclitaxel 45–50 mg/m2 weekly; carboplatin AUC 2, concurrent thoracic RT + additional 2 cycles of paclitaxel 200 mg/m2 and carboplatin AUC 6","confirm stage ii"]
[]
[]
["Kidney","Kidney Cancer",2.2017,"Clear cell carcinoma","Subsequent therapy for clear cell carcinoma",26034,"High-dose IL-2 for selected patients","unique ID taken from Jul 2019"]
["Kidney","Kidney Cancer",2.2017,"Clear cell carcinoma","Subsequent therapy for clear cell carcinoma",26034,"High-dose IL-2 for selected patients","unique ID taken from Jul 2019"]
["Kidney","Kidney Cancer",2.2017,"Systemic therapies for non-clear cell carcinoma, for risk groups other than poor-risk",null,26037,"Cabozantinib","unique ID taken from Jul 2019"]
["Kidney","Kidney Cancer",2.2017,"Systemic therapies for non-clear cell carcinoma, for risk groups other than poor-risk",null,26044,"Nivolumab","unique ID taken from Jul 2019"]
["Kidney","Kidney Cancer",2.2017,"Systemic therapies for non-clear cell carcinoma, for risk groups other than poor-risk",null,26043,"Lenvitinib + everolimus","unique ID taken from Jul 2019"]
[]
["Myeloma","Multiple Myeloma",2.2017,"Primary therapy for non-transplant candidates","Other",27015,"Carfilzomib + lenalidomide + dexamethasone","unique ID taken from Jul 2019"]
["Myeloma","Multiple Myeloma",2.2017,"Therapy for previously treated myeloma","Preferred",27025,"Daratumumab + bortezomib + dexamethasone","unique ID taken from Jul 2019"]
["Myeloma","Multiple Myeloma",2.2017,"Therapy for previously treated myeloma","Preferred",27026,"Daratumumab + lenalidomide + dexamethasone","unique ID taken from Jul 2019"]
["Myeloma","Multiple Myeloma",2.2017,"Therapy for previously treated myeloma","Preferred",27054,"Pomalidomide + bortezomib + dexamethasone","unique ID taken from Jul 2019"]
["Myeloma","Multiple Myeloma",2.2017,"Therapy for previously treated myeloma","Preferred",27055,"Pomalidomide + carfilzomib + dexamethasone","unique ID taken from Jul 2019"]
["Myeloma","Multiple Myeloma",2.2017,"Therapy for previously treated myeloma","Other",27034,"Bendamustine + bortezomib + dexamethasone","unique ID taken from Jul 2019"]
["Myeloma","Multiple Myeloma",2.2017,"Therapy for previously treated myeloma","Other",27044,"Elotuzumab + bortezomib + dexamethasone","unique ID taken from Jul 2019"]
["Myeloma","Multiple Myeloma",2.2017,"Therapy for previously treated myeloma","Other",27052,"Pomalidomide + cyclophosphamide + dexamethasone","unique ID taken from Jul 2019"]
[]
["Lung","NSCLC",3.2017,"ROS1 rearrangement positive","First-line",28017,"Crizotinib","Unique ID taken from Jul 2019"]
[]
[]
["Uterus","Uterine Neoplasms",1.2017,"Adjuvant therapy for serous carcinoma, clear cell carcinoma, or carcinocarcinoma",null,"36017; Category 1 for carcinosarcoma (EB and consensus rating) but not the other indications listed "]